ASSOCIATED ESTATES REALTY CORP
10-K405, 1999-03-30
REAL ESTATE INVESTMENT TRUSTS
Previous: STEINWAY MUSICAL INSTRUMENTS INC, 10-K, 1999-03-30
Next: STRATEGIC DIAGNOSTICS INC/DE/, DEF 14A, 1999-03-30



                                                                           

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

                                      Form 10-K

              [x]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                           SECURITIES EXCHANGE ACT OF 1934

                     For the fiscal year ended  December 31, 1998

                                          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 1-12486
                        Associated Estates Realty Corporation

                (Exact name of registrant as specified in its charter)
<TABLE>

               <S>                                <C>
                            Ohio                        34-1747603       
              (State or other jurisdiction of        (I.R.S. Employer
               incorporation or organization)     Identification Number)

                5025 Swetland Court, Cleveland, Ohio       44143-1467   
              (Address of principal executive offices)     (Zip Code)
</TABLE>
          Registrant's telephone number, including area code (216) 261-5000

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

                                                 Name of Each Exchange
                  Title of Each Class             on Which Registered     

           Common Shares, without par value  New York Stock Exchange, Inc.
<TABLE>

                <S>                         <C>
                Depositary Shares, each      New York Stock Exchange, Inc.
            representing 1/10 of a Share of
               9-3/4% Class A Cumulative
             Redeemable Preferred Shares,
                   without par value
</TABLE>
          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 
          (or for such shorter period that the registrant was required to
          file such reports), and (2) has been subject to such filing
          requirements for the past 90 days. Yes [x] No [ ]

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

          The aggregate market value of the voting stock held by
          nonaffiliates of the Registrant, was $195,016,516 as of March 29,
          1999. 

          The number of Common Shares outstanding as of March 29, 1999 was
          22,617,958.

                         DOCUMENTS INCORPORATED BY REFERENCE
                           (To The Extent Indicated Herein)

          Portions of the Annual Performance Report to Shareholders for the
          fiscal year ended December 31, 1998 (in Parts II, III and IV).
          Notice  of  Annual  Meeting  and  Proxy  Statement for the Annual
          Meeting of Shareholders to be held on May 12, 1999 (in Part III).
                                                                           <PAGE>
                        ASSOCIATED ESTATES REALTY CORPORATION
                                  TABLE OF CONTENTS
                               FORM 10-K ANNUAL REPORT
                         FOR THE YEAR ENDED DECEMBER 31, 1998<PAGE>
<TABLE>
<CAPTION>
                                                                    Page  



   Item
                               PART I

    <S>                                                          <C>
    1.  Business                                                   1
       Strategy and Philosophy                                     2
       Management and Operations Strategy                          2
       Acquisitions, development and dispositions                  3
       Financing                                                   4
       Registration statements                                     6
       Competitive Conditions                                      6
       Inflation                                                   7
       Main Offices                                                7
       Employees                                                   7
    2.  Properties                                                 8
       Market-rate Properties                                      8
       Government-Assisted Properties                              8
       Congregate Care Facilities                                  9
       Undeveloped Land                                            9
       Indebtedness Encumbering the Properties                     9
       Government Programs                                         9
        Rental Assistance Program                                  9
        Mortgage Insurance Programs                               11
    3.  Legal Proceedings                                         11
    4.  Submission of Matters to a Vote of Security Holders       11

                               PART II

    5.  Market for the Registrant's Common Equity and 
         Related Stockholder Matters                              12
    6.  Selected Financial and Other Data                         12
    7.  Management's Discussion and Analysis of Financial 
        Condition and Results of Operations                       16
   7A.  Quantitative and Qualitative Disclosures about 
         Market Risk                                              33
    8.  Financial Statements and Supplementary Data               33
    9.  Changes and Disagreements with Accountants 
         on Accounting and Financial Disclosure                   33

                              PART III

   10.  Directors and Executive Officers of the Registrant        34
   11.  Executive Compensation                                    36
   12.  Security Ownership of Certain Beneficial
         Owners and Management                                    36
   13.  Certain Relationships and Related Transactions            36

      Glossary                                                    37

                               PART IV

   14.  Exhibits, Financial Statement Schedules 
         and Reports on Form 8-K                                  39
</TABLE>
<PAGE>1
        
          See "Glossary" for the definitions of certain capitalized terms
          used in this Form 10-K.


                                        PART I

          Item 1.  Business

               Associated Estates Realty Corporation (the "Company"), a
          fully integrated real estate company, was formed in July 1993 to
          continue the business of the Associated Estates Group ("AEG")
          which was developing, acquiring, owning and managing multifamily
          residential rental apartment facilities.  The Company's portfolio
          currently consists of 101 multifamily properties (the
          "Properties") including properties owned directly by the Company
          or by a subsidiary of the Company or properties in which the
          Company was a joint venture partner.  The Properties' 21,558
          units are located in Arizona, California, Florida, Georgia,
          Indiana, Maryland, Michigan, North Carolina, Ohio, Pennsylvania
          and Texas.

               On June 30, 1998, the Company consummated the merger of MIG
          Realty Advisors, Inc. ("MIGRA") into the Company and the related
          acquisition of eight multifamily properties from subsidiaries of
          MIG Residential REIT, Inc. (the "MIG REIT Properties") and one
          development property.  The aforementioned June 30, 1998
          transactions, together with the Company's purchase of the MRT
          properties and a newly developed  property are collectively
          referred to as the "MIGRA Related Transaction". In connection
          with the merger, the Company also acquired the property
          management businesses of several of MIGRA's affiliates and the
          right to receive certain asset management fees, including
          disposition and incentive fees, that would have otherwise been
          received by MIGRA upon the sale of certain of the properties
          owned by institutions advised by MIGRA.  MIGRA is a registered
          investment advisor and also functions as a mortgage banker and as
          a real estate advisor to pension  systems.   MIGRA recognizes
          revenue primarily from its client's real estate acquisitions and
          dispositions, loan origination and consultation, debt servicing,
          asset and property management and construction lending
          activities.  MIGRA earns the majority of its debt servicing fee
          revenue from two of its pension fund clients.  MIGRA's asset
          management, property management, investment advisory and mortgage
          servicing operations including those of the prior MIGRA
          affiliates are collectively referred to herein as the "MIGRA
          Operations".

               Of the Company's 21,558 units, 19,461 units are contained in
          conventional, market-rate properties (the "Market-rate
          Properties") and 1,927 units are contained in properties, the
          rents of which are subsidized by the United States Department of
          Housing and Urban Development (the "Government-Assisted
          Properties").  The remaining 170 units are contained in apartment
          communities for elderly persons that provide residents with a
          choice of receiving one daily meal, housekeeping, laundry and
          other services and recreational and educational activities
          ("Congregate Care Facilities").  Economic occupancy during 1998
          averaged 92.5%.  Additionally, the Company owns nine undeveloped
          land parcels containing an aggregate of 225 acres.

               The Company is a self-administered and self-managed Real
          Estate Investment Trust ("REIT") and accordingly, does not engage
          or pay for a REIT advisor.  The Company manages all of the
          Properties, and either AEG or the Company has managed all of the<PAGE>
          Properties continuously since their acquisition or development by
          AEG or the Company.  Of the Company's 101 Properties, 41 were
          developed and two were acquired by AEG prior to the IPO and 56
          properties were acquired in separate transactions by the Company
          or developed after the IPO.  Subsequent to the IPO, the Company
          also acquired the remaining 50% interest in two of the Properties
          included in the Company's Portfolio at the time of the IPO which
          were previously owned by joint ventures (together with the 59
          Properties referred to above, the "Acquired Properties"). 
          Thirty-two of the Acquired Properties are located in Ohio, 11 are
          located in Michigan, three are located in Indiana, three are
          located in Maryland, two are located in Florida, two are located
          in Georgia, one is located in Arizona, one is located in
          California, one is located in North Carolina, one is located in
          Pennsylvania, and one is located in Texas.  The 59 Acquired
          Properties contain  12,974 units, including 220 units that were
          added to these Properties after their acquisition.
<PAGE>2
               The Company also currently manages 12,426 residential units
          and seven commercial properties (containing an aggregate of
          approximately 782,000 square feet of gross leasable area), not
          owned by the Company.  In addition, the Company owns
          substantially all of the economic interests in four corporations
          which provide management and other services for the Company and
          third parties.  These corporations are referred to herein as
          "Service Companies".

               Strategy and Philosophy.  The Company, together with
          affiliated entities, has assembled, through development,
          acquisition and substantial rehabilitation, one of the largest
          portfolios of multifamily properties in the Midwest.  With the
          acquisition of MIGRA, the Company's focus has expanded beyond the
          Midwest to a portfolio that targets selected markets throughout
          the country.  The Company is committed to unequaled resident
          service and attentive, "hands-on" management necessary to
          maintain and enhance its position as a leading owner, developer
          and manager of multifamily properties.

               The Company understands the importance of increasing its
          cash flow and Funds From Operations (on an aggregate and per
          share basis) as well as the value of its portfolio of Properties. 
          The Company is also committed to continuing growth through the
          active management of the Properties, the selective acquisition
          and development of additional multifamily properties, and growing
          its advisory business through its coinvestment strategy.

               Management and Operations Strategy. The Company has employed
          a strategy of developing and acquiring a group of multifamily
          properties in various locations that has resulted in a
          strategically balanced portfolio allowing the Company to respond
          to changing lifestyles and demographics.  Presently,
          approximately 85% of the Company's units are located in Indiana,
          Ohio and Michigan.  The Company provides a variety of multifamily
          rental housing types with monthly rents ranging from $325 to
          $1,400 and a portfolio average of $666 per unit at December 31,
          1998.  During 1998, the Company began the transition from a
          centralized to a decentralized management system to facilitate
          the Company's multi-regional operations following the acquisition
          of MIGRA.  Regional and satellite offices are located in Walnut
          Creek, California; West Palm Beach, Florida; Detroit, Michigan;
          and Columbus, Ohio to further support the Company's regional
          operations.

               Management of the Properties is supervised by a team of 
          seven real estate professionals which consist of an executive
          officer and six Regional Vice Presidents who together possess
          nearly 150 years of experience in the property management
          industry.  The Company's management approach is to monitor its
          marketplace closely and to seek to provide superior services to
          its residents through hands on management.  The Company believes
          this concept simplifies the handling of management tasks and on-
          site situations and helps ensure that the site staff provides
          quality service to its residents.  Consistent with the Company's
          decentralization efforts, property managers have been given
          additional responsibility and authority for the performance of
          their properties, with an emphasis on increasing the information
          flow to allow them to manage their property's bottom line growth. 
          In support of these efforts, the Company is performing a major
          hardware upgrade at all properties in 1999, rolling out new
          processes to support the decentralized structure, and  installing
          new property management software. 
<PAGE>3
               Over the years, the Company has also applied its management
          approach to the management of properties for third parties.  The
          Company believes that third-party property management broadens
          the Company's knowledge of a market, creates opportunities for
          future acquisitions, enhances purchasing power, provides a
          network for new personnel and generates fee income.

               The Company intends to maximize all available sources of
          capital which may include the selective disposition of certain
          Properties and/or undeveloped land.  Notwithstanding the
          selective dispositions of assets, the Company plans to continue
          its annual program of improvements to its Properties and its
          ongoing practice of regular maintenance and periodic renovation,
          which are intended to yield long-term benefits.  The Company
          believes that these activities will enhance shareholder value.

               The long term goal for the Company is to reduce portfolio
          concentration in Ohio with dispositions within the state and
          acquisitions in other geographic regions.  Although current
          conditions, principally restricted access to capital, dictate a
          significant reduction in acquisitions for 1999, the Company's
          long term plan is to seek economic diversification through
          strategic acquisitions.

               It is expected that to meet the Company's long term
          strategic acquisition goal, individual acquisitions will be
          located in the select metro areas of Atlanta, Washington, D.C.,
          Orlando, south Florida and Tampa.  Management believes that these
          markets offer excellent diversification characteristics as well
          as operational efficiency.  As with all growth markets at this
          time, new development is active in these markets.  The Company's
          market research and operational experience in these areas will
          guide site selection and pricing.

               One facet of the Company's growth strategy is based on co-
          investment with institutional investors.  Two programs have been
          created for the implementation of the strategy.  The first is a
          co-investment development program that consists of individual
          development partnerships allowing the Company and its
          institutional partners to seek the high yields associated with
          development.  The projects in this program will be built for long
          term hold or a forward contracted sale.  The second program is a
          multifamily pooled fund which is designed to offer a favorable
          risk-return relationship for the Company.  This fund will acquire<PAGE>
          assets at stabilization or through forward contracts.  Both
          programs will employ moderate project specific debt.  The
          expected equity division is 25% from the Company and 75% from all
          institutional investors.  These two programs should allow the
          Company to increase operational efficiency in growth markets at a
          more rapid pace than direct individual investment because it
          requires less capital resources from the Company but allows the
          Company to apply its expertise in multifamily apartment
          management.  

               These programs described above are  currently being actively
          marketed and there can be no assurance that the Company will
          attract institutional capital to fund these programs.

               Acquisitions, development and dispositions.  Should the
          Company acquire any multifamily properties in 1999, it would
          finance such acquisitions and developments with the most
          appropriate sources of capital, which may include the assumption
          of mortgage indebtedness, bank and other institutional
          borrowings, through the exchange of properties, undistributed
          Funds From Operations, or secured debt financings.
<PAGE>4
               During 1998, the Company acquired 16 properties containing
          4,114 units and two parcels of land consisting of 90 acres,
          including 12 properties containing a total of 3,102 units
          acquired in connection with the acquisition of MIGRA located in
          Arizona, California, Florida, Georgia, Maryland, North Carolina,
          and Texas; a 316 unit property located in Toledo, Ohio, a 324
          unit property that was constructed in Columbus, Ohio; a 264 unit
          property located in Indianapolis, Indiana; and a 108 unit
          property that was constructed in Streetsboro, Ohio.  The
          aggregate purchase price of these acquisitions was $268.3 million
          and was financed with the issuance of common stock valued at
          $96.4 million, operating partnership units valued at $12.0
          million, the assumption of mortgage indebtedness of $31.5 million
          and borrowings under the Company's Line of Credit of
          approximately $128.4 million.  A 156 unit property located in St.
          Louis, Missouri, was sold.

               The following schedule details construction in progress at
          December 31, 1998:
<TABLE>
<CAPTION>
                                                                  
                                               Placed in
     (dollars in thousands)   Number   Costs    Service  December 31, 1998  Estimated
                                of   Incurred   through    Land  Building   Scheduled
            Property          Units   to Date   12/31/98   Cost    Cost    Completion

   <S>                        <C>     <C>       <C>        <C>     <C>      <C>
   ANN ARBOR, MICHIGAN
     Arbor Landings Apts. II    160  $   9,043 $ 4,268   $   276 $   4,499    1999

   ATLANTA, GEORGIA
     Boggs Road                 535      4,046      -      3,955        91     TBD
   BATTLE CREEK, MICHIGAN
     The Landings at the                                                       TBD
       Preserve                  90        314      -        266        48

   GRAND RAPIDS, MICHIGAN
     Aspen Lakes II             118        750      -        402       348     TBD

   WESTLAKE, OHIO
     Westlake                   300        704      -        523       181    2000

   ORLANDO, FLORIDA
     Windsor at Kirkman Apts.   460     35,252      -      3,222    32,030    1999

   AVON, OHIO
     Village at Avon            312      5,373      -      2,158     3,215    2000

   Other                          -      2,526      -        326     2,200
                              1,975  $  58,008 $4,268(1) $11,128 $  42,612
          <FN>
          (1) Including land of $368.
          </FN>
</TABLE>
               Financing.  Eighty-two of the Company's 94 wholly owned
          properties were unencumbered at December 31, 1998 with earnings
          before interest, depreciation and amortization ("EBITDA") of
          approximately $59.7 million and an historical cost basis of
          approximately $730.3 million.  The remaining twelve of the
          Company's wholly owned properties have an historical cost basis
          of $159.4 million and secured property specific debt of $80.0
          million at December 31, 1998. Unsecured debt, which totaled
          $423.9 million at December 31, 1998, consisted of $112.5 million
          in Medium-Term Notes; Senior Notes of $84.9 million; amounts
          drawn on the Company's Line of Credit of $226.0 million; and
          amounts drawn on the MIGRA Line of Credit Facilities of
          approximately $0.5 million.  The Company's proportionate share of
          the mortgage debt relating to the seven joint venture properties
          was $17.5 million at December 31, 1998.  The weighted average
          interest rate on the secured, unsecured and the Company's
          proportionate share of the joint venture debt was 7.28% at
          December 31, 1998.
<PAGE>5
               In June 1998, the Company completed a new unsecured $200
          million revolving credit facility (the "Line of Credit") which
          replaced a $100 million unsecured revolving credit facility. 
          During the third quarter of 1998, the Line of Credit was
          increased from $200 million to $250 million.  The new agreement
          provides for an extension of the term for an additional year
          through June 2001 with the Company having the option to extend
          the term through June 2002.  The Line of Credit includes certain
          restrictive covenants which, among others, requires the Company
          to (i) maintain a minimum level of net worth, (ii) limit
          dividends to less than 95%, and 90% of Distributable Cash Flow,
          as defined in the agreement, for 1999 and 2000, respectively, and
          (iii) maintain certain debt coverage ratios.  The Company's
          borrowings under this Line of Credit bear interest at variable
          rates based on the prime rate or LIBOR plus a specified spread,
          depending on the Company's long term senior unsecured debt rating
          from Standard and Poor's and Moody's Investors Service.  Based on
          the revised credit ratings that the Company received from Moody's
          and Standard and Poor's on March 16, 1999, the spread increased
          85 basis points to 225 basis points.  The Company believes that
          this could  have an adverse impact of up to $.05 on earnings  per
          share in 1999.  An annual commitment fee of 15 basis points on
          the maximum commitment, as defined in the agreement, payable
          annually in advance on each anniversary date.  The Line of Credit
          is used to finance the acquisition of properties, to provide
          working capital and for general corporate purposes.  At December
          31, 1998, $226.0 million was outstanding under this facility. 
          The weighted average interest rate on borrowings outstanding
          under the Line of Credit was 6.88% and 7.04% at December 31, 1998
          and 1997, respectively.

               At March 31, 1998, the Company was in violation of certain
          financial ratio covenants under the Line of Credit.  The Company
          received waivers of those violations through June 30, 1998. 
          Additionally, the Company advised its bank group that it was not
          in compliance with one of the financial covenants concerning the
          Company's net worth as of September 30, 1998.  The net worth
          covenant required that the Company maintain a minimum net worth
          of $400 million, based on a formula that incorporates the
          annualized multiple of the most recent quarter's EBITDA, as
          defined in the Agreement. The Company negotiated with its bank
          group for a waiver by the banks of the breach of the net worth
          covenant, along with an increase in borrowing costs under its
          Line of Credit from LIBOR plus 100 basis points to LIBOR plus 140<PAGE>
          basis points (based on the then-current credit rating). In
          addition, certain of the covenants, including the minimum net
          worth covenant, were modified to provide the Company a limited
          increase in flexibility.  The minimum net worth covenant was
          reduced from $400 million to $325 million.  The bank group
          continued to make advances under the Line of Credit following the
          Company's notification that it was not in compliance with the net
          worth covenant.  A $395,000 default waiver fee was paid in
          December 1998 and is reflected in the Consolidated Statements of
          Income.  The Company's ability to avoid future covenant
          violations requires stability in property operating performance
          and is dependent upon future LIBOR rate movements.  Because of
          the volatility of the Company's recent operating performance and
          the inability to predict interest rates with certainty, no
          assurances can be given that the Company will not have future
          covenant violations.  If such covenant violations should occur,
          the Company believes that it has sufficient financial resources
          available to manage any such eventuality.

               MIGRA maintains a $500,000 Line of Credit facility ("MIGRA
          Line of Credit Facility") which the Company assumed at the time
          of the merger.  MIGRA's borrowings under this facility bears
          interest at prime plus one percent.  At December 31, 1998, 
          $446,565 was outstanding under this facility.  The weighted
          average interest rate on borrowings outstanding under the MIGRA
          Line of Credit Facility was 9.85% at December 31, 1998. 
          Subsequent to December 31, 1998, the Company paid off the
          outstanding balance of $446,565 on this facility.  In connection
          with the merger, the Company assumed an additional $500,000 Line
          of Credit Facility that was paid off at maturity on October 31,
          1998.
<PAGE>6
               The Company had eleven Medium-Term Notes (the "MTN's")
          outstanding having an aggregate balance of $112.5 million and ten
          MTN's outstanding with an aggregate balance of $92.5 million at
          December 31, 1998 and 1997, respectively.  The principal amounts
          of these MTN's range from $2.5 million to $20 million and bear
          interest from 6.18% to 7.93% over terms ranging from two to 30
          years, with a stated weighted average maturity of 9.27 years at
          December 31, 1998.  The holders of two MTN's with stated terms of
          30 years each have a right to repayment of five and seven years
          from the issue date of the respective MTN.  If these holders
          exercised their right to prepayment, the weighted average
          maturity would be 4.91 years.  The weighted average interest rate
          of the 11 MTN's is 6.99% for the year ended December 31, 1998
          and 6.97% for the ten MTN's outstanding at December 31, 1997. 
          One and four of the MTN's in the aggregate amounts of $20.0
          million and $50.0 million were issued in 1998 and 1997,
          respectively, with the balance issued in 1996.

               The Company's current MTN Program provides for the issuance,
          from time-to-time, of up to $102.5 million of MTN's due nine
          months or more from the date of issue and may be subject to
          redemption at the option of the Company or repayment at the
          option of the holder prior to the stated maturity date.  These
          MTN's may bear interest at fixed rates or at floating rates and
          can be issued in minimum denominations of $1,000.  At December
          31, 1998, there are $62.5 million of additional MTN borrowings
          available under the program.  However, due to the  downgrade of
          the Company's credit rating to a non-investment grade rating in
          March 1999, the Company does not anticipate near to intermediate
          issuance of additional MTN's or similar unsecured debt
          instruments. 

               Registration statements.  The Company has a shelf
          registration statement on file with the Securities and Exchange
          Commission relating to the proposed offering of up to $368.8
          million of debt securities, preferred shares, depositary shares,
          common shares and common share warrants.  The total amount of the
          shelf filing includes a $102.5 million MTN Program of which MTN's
          totaling $40.0 million have been issued leaving $62.5 million
          available. The securities may be offered from time to time at
          prices and upon terms to be determined at the time of sale. 
          However, due to the currently depressed  price of the Company's
          common shares and downgrade of the Company's public debt and
          preferred stock in March 1999, it is unlikely that the Company
          will be in a position to offer any securities under its shelf
          registration statement in the near future.

               Competitive Conditions.  The following paragraphs contain
          forward-looking statements based on current judgments and current
          knowledge of management, which are subject to certain risks,
          trends and uncertainties that could cause actual results to vary
          from those projected.  Accordingly, readers are cautioned not to
          place undue reliance on forward-looking statements.   These
          forward-looking statements are intended to be covered by the safe
          harbor provisions of the Private Securities Litigation Reform Act
          of 1995.  Investors are cautioned that the Company's forward-
          looking statements involve risks and uncertainty including,
          without limitation, changes in economic conditions in the markets
          in which the Company owns properties, risks of a lessening of
          demand for the apartments owned by the Company, changes in
          government regulations affecting the Government-Assisted
          Properties, changes in contracts relating to third party
          management and advisory business, and expenditures that cannot be
          anticipated such as utility rate and usage increases,
          unanticipated repairs, additional staffing, insurance increases
          and real estate tax valuation reassessments.
<PAGE>7
               Given the Midwestern concentration of the Market-rate
          portfolio, management's performance expectations are consistent
          with the recent past.  Management projects that the market-rate
          rental growth will be a modest 2% over 1998.  This growth rate is
          expected to increase, both in magnitude and volatility, as the
          recently acquired  assets in more dynamic markets enter the
          Market-rate portfolio.  Management's market expectations for
          locations where the Company has significant concentrations are as
          follows:  Columbus is split between a strengthening northern half
          and a flattening southern half, Cleveland continues to exhibit
          stability, Michigan will continue to grow but at a slower rate,
          Indianapolis is improving from very competitive conditions,
          Washington, D.C., Atlanta, and Orlando are in equilibrium with
          significant additions to employment and apartment supply, and
          south Florida is tightening overall as significant development is
          being absorbed.

               Inflation.  Management's belief is that any effects of small
          inflation fluctuations would be negligible on the operational
          performance of this portfolio primarily due to the high
          correlation between inflation and housing costs combined with the
          short term nature, typically one year, of the leases.

               The Company expects that building and grounds repair and
          maintenance expenditures for the Market-rate Portfolio Properties
          will decrease substantially when compared to the prior year as a
          result of the reclassification of these costs due to the adoption
          of the Company's new capitalization policy effective January 1,<PAGE>
          1999.  Under the new policy, expenditures for replacements and
          individual unit improvements such as carpet, appliances and
          kitchen and bath upgrades and renovations that provide benefits
          over several accounting periods will be capitalized and
          depreciated over their estimated useful lives.  Under the
          Company's previous policy, these items would have been expensed. 
          Without giving effect to the new policy, property maintenance
          expenditures are expected to increase compared with the prior
          year as the Company continues to maintain its properties to
          maximize its earnings potential.  Utility expenditures will vary
          over prior periods as the effect of weather-related usage
          variances is factored into the level of utility expense.

               The market for the Government-Assisted Properties is unique
          in that the residents of these properties receive assistance
          under the Rental Assistance Program.  See "Item 2. The
          Properties-Government Programs."  At many of the Government-
          Assisted Properties, waiting lists of qualified applicants are
          maintained which minimize the need to advertise these units.  The
          average Economic Occupancy of these Properties consistently
          exceeds 98%.  However, changes in these government programs could
          potentially create decreased rental revenues, additional
          vacancies, require more marketing costs and in some cases, these
          properties may be converted to Market-rate properties.

               Main Offices.  The Company's headquarters office is located
          at 5025 Swetland Court in Richmond Heights, Ohio.  The
          headquarters is comprised of one office building of approximately
          41,000 square feet and a 3.7 acre parcel of adjacent land for
          further development or expansion, all of which are owned by the
          Company.

               Employees.  The Company has approximately 1,090 employees;
          approximately 160 of whom are located at the Company's
          headquarters.
<PAGE>8
          Item 2.  The Properties

               The Northeast Ohio Properties consist of (i) 48 owned
          Properties containing 9,793 units, seven of which are owned by
          joint ventures in which the Company owns interests ranging
          between 33-1/3% and 50%, (ii) one property that is currently
          under construction, the first phase of which will contain 164
          units and, when completed, will contain 312 units, and (iii) one
          undeveloped land parcel consisting of 39 acres. The joint
          ventures consist of five general partnerships and two limited
          partnerships in which the Company is a general partner.  The
          Company has the authority to manage the day-to-day operations of
          the Properties owned by the joint ventures.  With respect to
          seven of these joint ventures, the unanimous consent of the
          Company's joint venture partners is required for any sale of the
          Property owned by the joint venture or the refinancing of the
          indebtedness encumbering such Property.

               The Central Ohio Properties consist of (i) 24 Properties
          consisting of 4,135 units, and (ii) two undeveloped land parcels
          consisting of approximately 20 acres.

               The Central Region Properties consist of (i) 18 Properties
          consisting of 4,504 units primarily located in Indiana and
          Michigan, and (ii) undeveloped land parcels adjacent to three of
          the Michigan Properties consisting of approximately 43 acres.<PAGE>
               The Eastern Region Properties consist of (i) nine properties
          consisting of 2,786 units, located in Florida, Georgia, Maryland,
          North Carolina and Pennsylvania, and (ii) two undeveloped land
          parcels consisting of approximately 81 acres.

               The Western Region Properties consist of three properties
          consisting of 628 units located in Arizona, California and Texas.

               Market-rate Properties. Eighty-three of the Company's
          Properties are market-rate apartment properties in townhome,
          garden and high-rise buildings consisting of 19,461 units.

               Upon closing of the IPO, the Company acquired a noteholder
          interest in one property, in which one of the principals of the
          Company has a general partnership interest.  Since 1984, the
          property has been unable to generate sufficient cash flow to meet
          the scheduled interest payments under these notes.  The
          noteholder is entitled to substantially all cash flows from
          operations.  Because the cumulative unpaid debt service on the
          notes is greater than seven years of aggregate principal
          amortization and interest,  the Company currently has no
          intention to exercise its rights under a security agreement and
          foreclose on the property.

               Government-Assisted Properties.  Sixteen of the Company's
          Properties are Government-Assisted Properties consisting of 2,085
          units (of which 1,927 are Contract Units and 158 are Market-rate
          units).  Pursuant to the HUD rental subsidy program, these units
          must be held available to persons meeting the criteria for
          eligibility (either low-income elderly or family).  A portion of
          the rent for these units is paid directly to the Company by
          eligible residents and the balance is remitted to the Company by
          HUD.  Increases in rents are established by the provisions of the
          applicable HAP Contract.  See "Government Programs".
<PAGE>9
               Congregate Care Facilities.  The Company's two Congregate
          Care Facilities were developed to bridge a gap in the housing
          market for the elderly between traditional rental housing and
          skilled nursing homes.  The Congregate Care Facilities are
          designed for older persons who do not require on-site medical or
          custodial care but have special concerns that are not fulfilled
          by traditional apartment housing.  Residents of the Company's
          Congregate Care Facilities pay market rental rates that are
          unregulated and are not subsidized.

               Undeveloped Land.  The Company also owns nine tracts of
          undeveloped land as follows:  two 10 acre parcels in the Central
          Ohio region and two in the Northern Ohio region-consisting of
          approximately  10 and 39 acres,; undeveloped land parcels
          adjacent to three of the Michigan Properties consisting of
          approximately 18, 4.5, and 20.5 acres, respectively; one
          undeveloped land parcel in Georgia consisting of approximately 48
          acres; and one land parcel which is under construction in Florida
          consisting of approximately 33 acres, all of which are currently
          zoned for multifamily property development.

               Indebtedness Encumbering the Properties.  AEC financed and,
          in many cases, refinanced the acquisition, development and
          rehabilitation of its Properties with a variety of sources of
          mortgage indebtedness, including indebtedness insured by HUD
          under programs administered pursuant to Section 221(d)(4) of the
          National Housing Act.  See "Government Programs".  The mortgage
          indebtedness currently encumbering nine of the Properties,<PAGE>
          including four of the Government-Assisted Properties (one of
          which is a joint venture property) and one of the Congregate Care
          Facilities, is insured by HUD under this program.  Pursuant to
          this program, certain aspects of the Company's operation of the
          subject Properties are governed by the provisions of separate
          Regulatory Agreements.  See "Government Programs".  Other sources
          of financing have included tax-exempt and conventional mortgage
          financing.

               Government Programs.  Twenty of the Company's Properties
          (including one of its Congregate Care Facilities) benefit from,
          and certain aspects of their operations are governed by
          regulation pursuant to, the rental assistance and/or the mortgage
          insurance program described below.  Eighteen of these Properties
          are each owned by a wholly owned subsidiary of the Company, and
          the Company is a joint venture partner in two of these Properties
          with the Company's interest ranging from 50% to 66-2/3%.  The
          following summary of the programs is qualified in its entirety by
          reference to the applicable Federal statutes and the regulations
          promulgated thereunder.  There can be no assurance that the terms
          of such programs will not change or that any such changes will
          not be detrimental to the Company.

                    Rental Assistance Program.  The Company currently
               is entitled to receive rental assistance subsidies from
               HUD under Section 8 of the United States Housing Act of
               1937, as amended (the "Rental Assistance Program"), for
               1,927 of the 2,085 rental units in 16 multifamily
               properties (the "Government-Assisted Properties"). 
               Approximately 92.4% of the total rental units in the
               Government-Assisted Properties (the "Contract Units")
               are eligible to receive rental assistance (one
               Government-Assisted Property contains 39 Contract Units
               and 158 non-subsidized units).  The Company is a 50%
               joint venture partner in one Government-Assisted
               Property consisting of 108 units.

                    The Rental Assistance Program is a federal rent
               subsidy program designed to assist in making housing
               available to low and very low income persons and
<PAGE>10
               families.  Under the Rental Assistance Program, HUD
               will make monthly housing assistance payments ("HAP
               Payments") to or for the account of the Company with
               respect to Contract Units on behalf of persons and
               families meeting HUD eligibility requirements
               ("Eligible Residents").  The amount of each monthly HAP
               Payment with respect to each Contract Unit is equal to
               the rent (the "Contract Rent") agreed to by HUD
               pursuant to the terms of a Housing Assistance Payments
               Contract (a "HAP Contract"), less the rent payment
               payable by the Eligible Resident for such month.  An
               Eligible Resident is required to make rent payments
               (including a reasonable allowance for the cost of
               utilities paid by the resident) not exceeding 30% of
               the Eligible Resident's adjusted income.  Thus, the
               total rental income payable to, or for the account of,
               the Company with respect to each Government-Assisted
               Property is equal to the rent paid by Eligible
               Residents and the HAP Payments actually paid by HUD
               pursuant to the applicable HAP Contract.

                    Below is a table setting forth the final
               expiration dates of the HAP Contracts for the Company's<PAGE>
               Government-Assisted Properties:
<TABLE>
<CAPTION>
                                                       Final
                              Property            Expiration Date

                    <S>                           <C>  
                    Shaker Park Gardens II        August 2000
                    Statesman II                  November 2000
                    Tallmadge Acres               March 2001
                    Puritas Place                 September 2011
                    Jennings Commons              November 2001
                    West High Apartments          November 2001
                    Rainbow Terrace               January 2002
                    Somerset West: 39 units       March 2002
                    Lake Shore Village            October 2002
                    State Road Apartments         December 2016
                    St. James (Riverview)         November 2009
                    Twinsburg Apartments          June 2009
                    Village Towers                November 2009
                    Hillwood I                    July 2016
                    Ellet Development             December 2017
                    Sutliff Apartments II         November 2019
</TABLE>
                    Contract Rents are adjusted at least annually in
               accordance with one of two adjustment processes, the
               annual adjustment factor method or the budget method. 
               Contract Rents for all but one of the Government-
               Assisted Properties are adjusted pursuant to the
               "annual adjustment factor" method.  Annual adjustment
               factors are determined each year by HUD and applied
               to then current Contract Rents.  The annual
               adjustment factors are calculated by HUD for
               individual metropolitan areas based on either a local
               consumer price index survey or pursuant to a formula
               which includes components reflecting changes in
               market area rents and utility costs.

                    Additionally, HUD may permit special additional
               adjustments to reflect increases in actual and
               necessary expenses of owning and maintaining Contract
               Units which result from substantial general increases
               in real property taxes, utility rates, insurance or
               similar costs, upon demonstration that such general
               cost increases are not adequately compensated for by
               the annual adjustments.
<PAGE>11
                    The Contract Rents for one Government-Assisted
               Property are determined by the budget method, in
               which the Contract Rents are based on the total cost
               of operating the Government-Assisted Property, the
               amount necessary to fund required reserves and an
               amount which provides a reasonable return on the
               owner's equity.  Contract Rents are revised to
               reflect an annual operating budget submitted by the
               Company as approved by HUD.

                    Mortgage Insurance Programs.  The mortgage
               indebtedness encumbering seven of the Properties
               including three of the Government-Assisted Properties
               is insured by HUD pursuant to the mortgage insurance
               program administered under Section 221(d)(4) of the
               National Housing Act.

                    Owners of projects financed by loans insured by<PAGE>
               HUD under the HUD programs previously described are
               required to enter into Regulatory Agreements with HUD
               which remain in effect so long as the mortgage loan
               on the property is insured or held by HUD. Each
               wholly owned subsidiary of the Company that benefits
               from a government program has entered into a separate
               Regulatory Agreement in connection with the Property
               owned by it.  The Regulatory Agreements contain
               certain covenants that restrict the operation of the
               subject Properties.

          Item 3.  Legal Proceedings

               Other than routine litigation and administrative proceedings
          arising in the ordinary course of business, the Company is not
          presently involved in any litigation; nor, to the knowledge of
          the Company, is any litigation threatened against the Company or
          any of the Properties, which is reasonably likely to have a
          material adverse effect on the liquidity or results of operations
          of the Company.

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

               None
<PAGE>12

                                       PART II

          Item 5.  Market for Registrant's Common Equity and Related
          Stockholder Matters
           
               The following table shows the high and low closing sale
          prices of the Company's common shares on the New York Stock
          Exchange (the "NYSE") for each quarter in 1998 and 1997 and the
          dividends declared per common share with respect to each such
          quarter.

<TABLE>
<CAPTION>
                                                            Dividends Declared
                                 Price Range                     Per Share     
                           1998                 1997           1998      1997  
                      High       Low       High      Low  

   <S>             <C>        <C>        <C>       <C>      <C>       <C>
   First Quarter   $24-3/16   $20-1/4    $24-5/8   $22-3/8  $   .465   $ .465
   Second Quarter  $21-3/16   $18-1/2    $23-5/8   $21-3/4  $   .465   $ .465
   Third Quarter   $19-13/16  $15-15/16  $24       $22      $   .465   $ .465
   Fourth Quarter  $18-3/16   $11-11/16  $24-3/16  $22-1/2  $   .465   $ .465
                                                            $  1.860   $1.860<PAGE>
</TABLE>

               The number of holders of record of the Company's common
          shares at December 31, 1998 was 638.

               The Company anticipates that dividends will be paid
          quarterly using net cash provided by operations.  On December 10,
          1998, the Company declared a $0.465 per share dividend for
          shareholders of record on December 31, 1998, which was paid on
          January 15, 1999.  The Company's dividend policy is currently
          under review.

               The Company maintains a dividend reinvestment plan under
          which shareholders may elect to reinvest their dividends
          automatically in common shares.  Under the plan, the Plan Agent
          purchases common shares in the open market on behalf of
          participating shareholders.

          Item 6.  Selected Financial and Other Data

                The following tables set forth selected financial and other
          data for the Company on a consolidated basis.  The historical
          financial information contained in the tables has been derived
          from and should be read in conjunction with (i) the financial
          statements and notes thereto of the Company and (ii) Management's
          Discussion and Analysis of Financial Condition and Results of
          Operations of the Company both included elsewhere herein.<PAGE>
<PAGE>13
<TABLE>
<CAPTION>
        
   Associated Estates Realty Corporation
   (Dollars in thousands except per share 
   amounts and average monthly rental revenue)
                                                    1998     1997     1996      1995      1994   
   <S>                                           <C>       <C>      <C>      <C>       <C>
   Operating Data:
   Revenue:
    Rental                                       $132,514  $101,640 $87,975  $70,045   $48,859  
    Property and asset management, and
     disposition fees                               6,200     3,752   3,780    4,213     3,931  
    Painting services                               1,606     1,664   1,634    1,067     1,271  
    Interest                                        1,164       926     238      486       617  

    Other                                           1,524       828     828    1,266       587  
      Total revenue                               143,008   108,810  94,455   77,077    55,265  

   Expenses:
    Property operating and maintenance expenses
     (before depreciation and amortization)        58,653    43,230  37,056   29,279    21,084  
    Painting services                               1,617     1,492   1,436    1,001     1,257  
    Preliminary project costs                         298       310       -       46         -  
    General and administrative                     10,217     6,085   5,912    5,471     4,193  
    Write-off of software development costs           817         -       -        -         -  
    Depreciation and amortization                  24,899    19,266  15,536   12,657     8,122  
    Charge for unrecoverable funds advanced
     to non-owned properties and other                292     1,764       -        -         -  
    Default waiver fee                                395         -       -         -        -  

    Interest expense                               29,050    19,144  15,516   11,649     6,494  
      Total expenses                              126,238    91,291  75,456   60,103    41,150  

   Income from operations                          16,770    17,519  18,999   16,974    14,115  
   Equity in net income of joint ventures             445       561     305      297       134  
   Income before gain on sale of property,
    minority interest expense, and
    extraordinary item                             17,215    18,080  19,304   17,271    14,249  
   Gain on sale of property                           503     1,608       -       -         -   
   Minority interest expense                          (78)       -        -       -         -   
   Income before extraordinary item                17,640    19,688  19,304   17,271    14,249  
   Extraordinary item                                (125)    1,024       -   (1,097)     (727) 
   Net income                                    $ 17,515  $ 20,712 $19,304  $16,174   $13,522  
   Net income applicable to common shares        $ 12,030  $ 15,228 $13,820  $14,041   $13,522  


   Earnings per common share data - Basic:


    Income before extraordinary item             $    .61  $    .88 $   .99  $  1.09   $  1.19  
    Net income                                   $    .61  $    .94 $   .99  $  1.01   $  1.13  
    Weighted average common shares outstanding     19,865    16,198  13,932   13,869    11,942  
   Earnings per common share-Diluted:
    Income before extraordinary item             $    .60  $    .88 $   .99  $   1.09  $  1.19  
    Net income                                   $    .60  $    .94 $   .99  $   1.01  $  1.13  
    Weighted average common shares outstanding     20,060    16,216  13,932    13,869   11,942  
    Dividends declared per common share          $   1.86  $   1.86 $  1.80  $   1.72   $ 1.60  

   Other data:

   Cash flow provided by (used in):
    Operating activities                         $  41,663 $  29,936 $ 31,060 $  28,881  $  34,481 
    Investing activities                         $(151,638)$(131,908)$(75,771)$( 94,151) $(113,567)
    Financing activities                         $ 108,758 $ 102,936 $ 43,149 $  66,247  $  49,651 
   Funds From Operations (a)                     $  37,427 $  34,651 $ 28,915 $  27,253  $  22,316 
   Earnings before interest, depreciation
    and amortization (b)                         $ 72,911  $58,495   $  52,719 $ 41,270  $  30,667 
   Total properties (at end of period)                101       88          84       78         66 

   Total multifamily units (at end of period)      21,558   17,600      15,838    14,501    12,093 
   Core Portfolio:
   Average monthly rental revenue per
    multifamily unit                             $    593  $   587   $     581   $   564  $    529 
   Economic Occupancy (d)                           94.1%    94.0%       95.5%     95.7%     95.2% 
</TABLE>

<TABLE>
<CAPTION>
                                         1998       1997      1996       1995       1994   

   <S>                                <C>        <C>        <C>        <C>       <C>
   Balance Sheet Data at December 31:
   Real estate and other fixed assets
     before accumulated depreciation   $955,671  $ 646,499  $ 513,966  $ 433,965 $ 312,716
   Real estate and other fixed assets
     after accumulated depreciation     801,730    515,830    401,864    336,663   227,303
   Total assets                         840,785    553,910    424,711    355,456   242,761
   Total debt (c)                       503,905    318,170    217,813    171,234   105,113
   Total shareholders' equity           259,188    181,158    158,016    139,170    94,897<PAGE>
</TABLE>
          (a)   The Company considers Funds From Operations ("FFO"), as
                defined by the National Association of Real Estate
                Investment Trusts ("NAREIT"), to be one of the measures of
                the performance of an equity REIT.  FFO is defined by
                NAREIT as net income (loss) before depreciation and
                amortization of real estate assets, determined in
                accordance with generally accepted accounting principles
                ("GAAP"), excluding gains (or losses) from extraordinary
                items, unusual or non-recurring items and sales of
                depreciated property.  FFO of unconsolidated partnerships
                and joint ventures is determined on a similar basis. 
                Because the NAREIT definition does not define unusual or
                non-recurring items, differences between the Company's
                interpretation and other companies' interpretations may
                vary which could affect the comparability of the Company's
                FFO to that reported by other companies following the
                NAREIT definition.  Further, FFO presented herein is not
                necessarily comparable to FFO presented by other real
                estate companies due to the fact that not all real estate
                companies use the NAREIT definition. FFO should not be
                considered as an alternative to net income (as determined
                in accordance with GAAP) as an indicator of the Company's
                financial performance or to cash flows from operating
                activities (determined in accordance with GAAP) as a
                measure of the Company's liquidity, nor is it necessarily
                indicative of sufficient cash flow to fund all of the
                Company's needs.  The following lists the non-recurring
                items the Company has considered in its determination of
                FFO.
<TABLE>
<CAPTION>
                                                            1998     1997  
                 <S>                                      <C>      <C>
                 Non-recurring items:
                 Write-off of receivable                  $     92 $  1,764
                 Allowance for receivable                      200        -
                 Local tax accrual                             300        -
                 Severance benefit                             267        -
                 Preliminary project cost write-off            300      310
                 Write-off of software development costs       817        -
                 Default waiver fees                           395        -
                                                          $  2,371 $  2,074
</TABLE>
          (b)   Includes earnings before interest, depreciation and
                amortization.  Income from joint ventures was calculated
                on the same basis ("EBITDA").  Management uses EBITDA as a
                measurement tool for the Company since it believes EBITDA
                is the most analogous to Net Operating Income; Net
                Operating Income is the customary measurement used in
                valuing real property, which comprises the majority of the
                Company's asset base.  Income before interest,
                depreciation and amortization 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 and should not be considered an alternative to net
                income as an indicator of the Company's financial
                performance, cash flow from operating activities or as a
                measure of the Company's liquidity, nor is it necessarily
                indicative of sufficient cash flow to fund all of the
                Company's needs.

          (c)   Amount excludes the Company's share of mortgage
                indebtedness relating to the unconsolidated joint ventures<PAGE>
                of approximately $17,453, $17,752, $17,969, $18,164 and
                $18,342 at December 31, 1998, 1997, 1996, 1995 and 1994,
                respectively.
<PAGE>15
          (d)   Economic Occupancy is calculated as the actual rent
                revenue divided by the total rent expected to be earned
                based on the market rental rate for all units.<PAGE>
<PAGE>16

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

          Overview
               Associated Estates Realty Corporation (the "Company") is a
          Real Estate Investment Trust ("REIT") which, at December 31,
          1998, owned or was a joint venture partner in 101 multifamily
          properties containing 21,558 units located in Arizona,
          California, Florida, Georgia, Indiana, Maryland, Michigan, North
          Carolina, Ohio, Pennsylvania and Texas.

               The following Item 7 discussion should be read in
          conjunction with the financial statements and notes thereto
          appearing elsewhere in this report.  Historical results and
          percentage relationships set forth in the Consolidated Statements
          of Income contained in the financial statements, including trends
          which might appear, should not be taken as indicative of future
          operations.  This Item 7 discussion may also contain forward-
          looking statements based on current judgments and current
          knowledge of management, which are subject to certain risks,
          trends and uncertainties that could cause actual results to vary
          from those projected.  Accordingly, readers are cautioned not to
          place undue reliance on forward-looking statements.  These
          forward-looking statements are intended to be covered by the safe
          harbor provisions of the Private Securities Litigation Reform Act
          of 1995.  Investors are cautioned that the Company's forward-
          looking statements involve risks and uncertainty, including
          without limitation, changes in economic conditions in the markets
          in which the Company owns properties, risks of a lessening of
          demand for the apartments owned by the Company, changes in
          government regulations affecting the Government-Assisted
          Properties, changes in or termination of contracts relating to
          third party management and advisory business, and expenditures
          that cannot be anticipated such as utility rate and usage
          increases, unanticipated repairs, additional staffing, insurance
          increases and real estate tax valuation reassessments.

          Liquidity and Capital Resources
               The Company has elected to be taxed as a REIT under Sections
          856 through 860 of the Internal Revenue Code of 1986, as amended,
          commencing with its taxable year ending December 31, 1993.  REITs
          are subject to a number of organizational and operational
          requirements including a requirement that 95% of the income that
          would otherwise be considered as taxable income be distributed to
          shareholders.  Providing the Company continues to qualify as a
          REIT, it will generally not be subject to a Federal income tax on
          net income.

               The Company expects to meet its short-term liquidity
          requirements generally through its net cash provided by
          operations.  The Company believes that its net cash provided by
          operations will be sufficient to meet both operating requirements
          and the payment of dividends in accordance with REIT
          requirements.  During 1999 and 2000, approximately $22 million
          and $91 million, respectively, of the Company's debt will mature. 
          Although the Company may no longer be in a position to access
          public unsecured debt markets due to revised credit ratings, the
          Company believes it has adequate alternatives available to
          provide for its liquidity needs including (i) additional
          borrowings under the Company's Line of Credit, (ii) new secured
          borrowings, and (iii) property sales proceeds.<PAGE>
          Financing:

               In June 1998, the Company completed a new unsecured $200
          million revolving credit facility (the "Line of Credit") which
          replaced a $100 million unsecured revolving credit facility. 
          During the third quarter of 1998, the Line of Credit was
          increased from $200 million to $250 million.  The new agreement
<PAGE>17
          provides for an extension of the term for an additional year
          through June 2001 with the Company having the option to extend
          the term through June 2002.  The Line of Credit includes certain
          restrictive covenants which, among others, requires the Company
          to (i) maintain a minimum level of net worth, (ii) limit
          dividends to less than 95% and 90% of Distributable Cash Flow, as
          defined in the agreement, for 1999 and 2000, respectively, and
          (iii) maintain certain debt coverage ratios.  The Company's
          borrowings under this Line of Credit bear interest at variable
          rates based on the prime rate or LIBOR plus a specified spread,
          depending on the Company's long term senior unsecured debt rating
          from Standard and Poor's and Moody's Investors Service.  Based on
          the revised credit ratings the Company received from Moody's and
          Standard and Poor's on March 16, 1999, the spread increased 85
          basis points to 225 basis points.  The Company believes that this
          could have an adverse impact of up to $.05 on earnings per share
          in 1999.  An annual commitment fee of 15 basis points on the
          maximum commitment, as defined in the agreement, payable annually
          in advance on each anniversary date.  During 1998, the Company
          recognized a non-cash extraordinary charge of approximately
          $0.125 million ($0.0063 per share), relating to the write-off of
          unamortized deferred finance costs associated with the former
          revolving credit facility.  The Line of Credit is used to finance
          the acquisition of properties, to provide working capital and for
          general corporate purposes.  At December 31, 1998, $226.0 million
          was outstanding under this facility.

               At March 31, 1998, the Company was in violation of certain
          financial ratio covenants under the Line of Credit.  The Company
          received waivers of those violations through June 30, 1998. 
          Additionally, the Company advised its bank group that it was not
          in compliance with one of the financial covenants concerning the
          Company's net worth as of September 30, 1998.  The net worth
          covenant required that the Company maintain a minimum net worth
          of $400 million, based on a formula that incorporates the
          annualized multiple of the most recent quarter's earnings before
          interest, taxes, depreciation and amortization ("EBITDA"), as
          defined in the agreement.  The Company negotiated with its bank
          group for a waiver by the banks of the breach of the net worth
          covenant, along with an increase in borrowing costs under its
          Line of Credit from LIBOR plus 100 basis points to LIBOR plus 140
          basis points (based on the then-current credit rating).  In
          addition, certain of the covenants, including the minimum net
          worth covenant, were modified to provide the Company a limited
          increase in flexibility.  The minimum net worth covenant was
          reduced from $400 million to $325 million.  The bank group
          continued to make advances under the Line of Credit following the
          Company's notification that it was not in compliance with the net
          worth covenant.  A $395,000 default waiver fee was paid in
          December 1998 and is reflected in the Consolidated Statements of
          Income.  The Company's ability to avoid future Line of Credit
          covenant violations requires stability in property operating
          performance and is dependent upon future LIBOR rate movements. 
          Because of the volatility of the Company's recent operational
          performance and the inability to predict interest rates with
          certainty, no assurances can be given that the Company will not
          have future covenant violations.  If such covenant violations<PAGE>
          should occur, the Company believes that it has sufficient
          financial resources available to manage any such eventuality.

               MIGRA maintains a $500,000 Line of Credit facility ("MIGRA
          Line of Credit Facility") which the Company assumed at the time
          of the merger.  At December 31, 1998, $446,565 was outstanding
          under this facility.  The weighted average interest rate on
          borrowings outstanding under the MIGRA Line of Credit Facility was
          9.85% at December 31, 1998.  Subsequent to December 31, 1998, the
          Company paid off the MIGRA Line of Credit Facility of $446,565. 
          In connection with the merger, the Company assumed an additional
          $500,000 Line of Credit Facility that the Company subsequently
          paid off at maturity, on October 31, 1998.  
<PAGE>18
               Eighty-two of the Company's 94 wholly owned properties were
          unencumbered at December 31, 1998 with EBITDA of approximately
          $59.7 million and a historical cost basis of approximately $730.3
          million.  The remaining twelve of the Company's wholly owned
          properties, have an historical cost basis of $159.4 million and
          secured property specific debt of $80.0 million at December 31,
          1998.  Unsecured debt, which totaled $423.9 million at December
          31, 1998, consisted of $112.5 million in Medium-Term Notes,
          Senior Notes of $84.9 million, amounts drawn on the Company's
          Line of Credit of $226.0 million and amounts drawn on the MIGRA
          Line of Credit Facility of approximately $0.5 million.  The
          Company's proportionate share of the mortgage debt relating to
          the seven joint venture properties was $17.5 million at December
          31, 1998.  The weighted average interest rate on the secured,
          unsecured and the Company's proportionate share of the joint
          venture debt was 7.28% at December 31, 1998.

               On April 9, 1998, the Company issued a 10 year, $20 million
          Medium-Term Note (the "MTN") under its $102.5 million MTN
          Program.  The weighted average interest rate, including the
          effect of the settlement of a Treasury Lock agreement, is 7.2%. 
          The net proceeds to the Company with respect to this issuance
          were $19.4 million, which were applied to amounts outstanding
          under the Line of Credit.  At December 31, 1998 and 1997, the
          Company had eleven MTN's outstanding having an aggregate balance
          of $112.5 million and ten MTN's outstanding with an aggregate
          balance of $92.5 million, respectively.

               The Company's current MTN Program provides for the issuance,
          from time-to-time, of up to $102.5 million of MTN's due nine
          months or more from the date of issue and may be subject to
          redemption at the option of the Company or repayment at the
          option of the holder prior to the stated maturity date.  These
          MTN's may bear interest at fixed rates or at floating rates and
          can be issued in minimum denominations of $1,000.  At December
          31, 1998, there are $62.5 million of additional MTN borrowings
          available under the program. However, due to the downgrade of the
          Company's credit rating to a non-investment grade rating in March
          1999, the Company does not anticipate near to intermediate
          issuance of additional MTN's or similar unsecured debt
          instruments.

          Registration statements:
               The Company has a shelf registration statement on file with
          the Securities and Exchange Commission relating to the proposed
          offering of up to $368.8 million of debt securities, preferred
          shares, depositary shares, common shares and common share
          warrants.  The total amount of the shelf filing includes a $102.5
          million MTN Program of which MTN's totaling $40.0 million have<PAGE>
          been issued leaving $62.5 million available. The securities may
          be offered from time to time at prices and upon terms to be
          determined at the time of sale.  However, due to the currently
          depressed price of the Company's common shares and downgrade of
          the Company's public debt and preferred stock in March 1999, it
          is unlikely that the Company will be in a position to offer any
          securities under its shelf registration statement in the near
          future.

          The MIGRA Transaction:
               On June 30, 1998, the Company consummated the merger of MIG
          Realty Advisors, Inc. ("MIGRA") into the Company and the related
          acquisition of eight multifamily properties from subsidiaries of
          MIG Residential REIT, Inc. (the "MIG REIT Properties") and one
          development property (structured as a DownREIT partnership).  The
          aforementioned June 30, 1998 transactions, together with the
          Company's purchase of the MRT properties and a newly developed
          property, are collectively referred to as the "MIGRA Related
          Transaction".  In connection with the merger, the Company also
          acquired the property management businesses of several of MIGRA's
          affiliates and the right to receive certain asset management
          fees, including disposition and incentive fees, that would have
          otherwise been received by MIGRA upon the sale of certain of the
          properties owned by institutions advised by MIGRA.
<PAGE>19
               As consideration for their interest in MIGRA and the
          affiliated property management businesses, the shareholders of
          MIGRA received 408,314 of the Company's common shares.  The
          number of shares issued was determined based on the average
          closing price of the Company's common shares for the 20 trading
          days preceding the date of the merger agreement or $23.63 per
          share.  Subject to the achievement of certain performance
          criteria, the former shareholders of MIGRA have the opportunity
          to receive additional contingent consideration to be paid in the
          form of the Company's common shares.  After giving effect to
          certain price adjustments, contingent consideration payable on
          each of June 30, 1999 and 2000 is approximately $872,000 and $2.9
          million, respectively, subject to further adjustment.  On or
          about December 31, 1998, the conditions precedent to the payment
          of the first contingent consideration amount had been satisfied.

               The Company recorded approximately $4.2 million in
          intangible assets which represent the allocation of the purchase
          price to the acquired asset advisory, property management and
          loan servicing contracts as well as the client relationships and
          MIGRA management team.  

               The Company also acquired the MIG REIT Properties for $12.2
          million in cash, the issuance of 5,139,387 common shares of the
          Company and the assumption of approximately $0.7 million in
          liabilities.  The number of common shares was determined based on
          the average closing prices of the Company's common shares for the
          20 trading days preceding the purchase of the MIG REIT Properties
          or $18.76 per share.  The cash portion of the purchase price was 
          financed using borrowings made available through the Company's
          Line of Credit.

               In connection with the MIGRA Related Transaction, the
          Company also acquired the general and certain limited partnership
          interests in a partnership that owns a multifamily property in
          development.  In exchange for cash of $15.6 million, the Company
          received 661,663 operating partnership units ("OP units"),
          representing a 59% general partnership interest in AERC HP<PAGE>
          Advisors Limited Partnership ("HP Advisors"), an operating
          partnership, which owns a parcel of real property located in
          Orlando, Florida upon which a 460 unit multifamily apartment
          complex, Windsor at Kirkman Apartments, is being constructed. 
          Certain limited partners of HP Advisors received 459,719 OP
          units, representing four classes of limited partnership
          interests, in exchange for their interests in Windsor at Kirkman
          Apartments.  The number of OP units issued was determined with
          reference to the Company's common shares and is based on the
          average closing prices of the Company's common shares for the 20
          trading days preceding the date of the merger agreement or $23.63
          per share.  Commencing two years from the date of issuance, the
          holders of the Class A OP units can present such Class A OP units
          for redemption to the operating partnership for cash, subject to
          certain conditions.  The Company has the option to redeem the OP
          units for common shares, exchangeable on a one-for-one basis or
          the cash equivalent amount.  The Class B and C OP units and Class
          E OP units, become exchangeable at the option of the Company into
          Class A OP units upon the attainment of certain operating
          thresholds, one and two years from the date of the merger
          closing, respectively.  The cash paid by the Company in exchange
          for its OP units in HP Advisors was financed using borrowings
          made available through the Company's Line of Credit.

               In October 1998, the final MIGRA Related Transaction was
          completed by the Company acquiring the general and certain
          limited partnership interests in a partnership that owns a
          multifamily property located in Pembroke Pines, Florida,
          containing 368 units for a purchase price of approximately $34.2
          million.  In exchange for cash of $16.0 million and the
          assumption of mortgage indebtedness of $16.5 million, the Company
          received 1,887,345 OP units, representing a general partnership
          interest in HP Advisors.  Certain limited partners of HP Advisors
          received 62,313 Class D OP units in exchange for their interests
          in the property. The number of OP units issued was determined
          based on the average closing prices of the Company's common
          shares for the 20 trading days preceding the targeted closing
          date of the acquisition or $17.54 per share.  The Class D OP
          units are exchangeable into Class A OP units at the option of the
          Company, subject to certain conditions, two years from the date
          of merger closing and upon the attainment of certain operating
          thresholds.  The cash paid by the Company in exchange for its OP
          units in HP Advisors was financed using borrowings made available
          through the Company's Line of Credit.
<PAGE>20
               The Company's right to exchange Class B, Class C, Class D
          and Class E OP units into Class A OP units is conditioned upon
          obtaining certain certificates of occupancy, as set forth in the
          agreement, at the Windsor at Kirkman Apartments property.

          Acquisitions, development and dispositions:
               Should the Company acquire any multifamily properties in
          1999, it would finance such acquisitions and development with the
          most appropriate sources of capital, which may include the
          assumption of mortgage indebtedness, bank and other institutional
          borrowings, through the exchange of properties, undistributed
          Funds From Operations, or secured debt financings. 

               During the year ended December 31, 1998, without regard to
          the merger of MIGRA and the related acquisition of the eight MIG
          REIT Properties and the two  properties held in the DownREIT, the
          Company acquired five multifamily properties containing 1,584
          units and two parcels of land containing 90 acres for an<PAGE>
          aggregate purchase price of $99.1 million including $15.6 million
          of liabilities assumed; principally mortgage indebtedness of $15.0
          million.  The acquired properties are located in Coconut Creek,
          Florida; Duluth, Georgia; Columbia, Maryland; Indianapolis,
          Indiana; and Toledo, Ohio.  The land parcels are located in Avon,
          Ohio and Atlanta, Georgia.  The purchase price of the acquired
          properties was financed using borrowings under an unsecured 90
          day term loan of $44.5 million and borrowings under the Company's
          Line of Credit of approximately $39.0 million.  Three of the five
          properties were acquired from an entity managed by MIGRA in
          anticipation of the consummation of the other MIGRA Related
          Transaction.  The three properties were owned, in part, by MIG
          Residential Trust.  The aggregate purchase price of these
          properties was $59.5 million of which approximately $15.3 million
          represented assumed liabilities. 

               Bradford at Easton, a newly developed 324 unit property
          located in Columbus, Ohio, achieved stabilized occupancy during
          the second quarter and was 95.1% physically occupied at December
          31, 1998.  The Village of Western Reserve, a newly developed 108
          unit property located in Streetsboro, Ohio (a city located
          southeast of Cleveland) was completed and achieved stabilized
          occupancy in July 1998 and was 97.2% physically occupied at
          December 31, 1998.  The Residence at Barrington, a 288 unit
          property located in Aurora, Ohio (also located southeast of
          Cleveland) was completed and was 77% physically occupied at
          December 31, 1998.  The Company considers occupancy at a newly
          developed property to have stabilized once the property's
          physical occupancy reaches 93%.  During 1998, the Company
          completed the construction and leasing of 184 additional units at
          two of the Company's properties.

               The Company is in the process of constructing or planning
          the construction of an additional 1,975 units owned by the
          Company as follows:
<TABLE>
<CAPTION>
                                                   Additional   Anticipated
           Property                Location           Units      Completion  

   <S>                      <C>                    <C>         <C>       
   Arbor Landings Apts. II  Ann Arbor, Michigan        160     2nd Qtr. 1999
   Aspen Lakes II           Grand Rapids, Michigan     118          TBD
   Boggs Road               Atlanta, Georgia           535          TBD
   The Landings at the
     Preserve(a)            Battle Creek, Michigan      90          TBD
   Village at Avon          Avon, Ohio                 312     4th Qtr. 2000
   Windsor at Kirkman
     Apartments             Orlando, Florida           460     3rd Qtr. 1999
   Westlake                 Westlake, Ohio             300          TBD
</TABLE>
                                                     1,975
          (a) A clubhouse will also be added to The Landings at the
          Preserve.
          TBD - To be determined.

               The Company is exploring opportunities to dispose of some of
          its joint venture, Government-Assisted and congregate care
          multifamily properties.  The Company has retained a financial
          advisor to evaluate the alternatives relating to the disposition
          of its ownership of some of its Government-Assisted properties. 
          The Company is considering the sale of Desert Oasis, located in
          Palm Desert, California and certain older properties located in
          northeastern Ohio.  The sale of these assets may have  either an
          accretive or dilutive effect on earnings depending upon the
          application of proceeds derived from such sales, which will not
          be known until the time of sale.

          Management Contract Cancellation:
               On January 13, 1999, the Company terminated its management
          contract for Longwood Apartments, which will result in a loss of
          management fee income in 1999.  Approximately $297,008 of
          management fees was recognized with respect to this contract in
          1998.  Moreover, pursuant to the terms of the HUD Settlement
          Agreement discussed in Note 11 of the notes to the financial
          statements, in the second quarter of 1999, the Company may
          terminate its management contract for Park Village Apartments,
          which will result in a partial loss of management fee income in
          1999.  The annual management fees for Park Village Apartments in
          1998 were $26,735.

               In addition, pursuant to the terms of a separate settlement
          agreement with affiliates entered into in conjunction with the
          settlement agreement with the Corporation as discussed in Note 8,
          the Company has agreed to end its management of certain
          commercial properties owned by certain affiliated persons upon 60
          days prior written notice from the respective owners of those
          properties.  Such notice has not been received. The management
          fees generated from those commercial properties in 1998 were
          $126,451.

               The Company further anticipates the loss of management fees
          from Euclid Medical & Commercial Arts Building, a non-owned
          commercial property, because of the likelihood of foreclosure
          proceedings.  The annual management fees generated from this
          property in 1998 were $92,524.

               In addition, if the Company proceeds with the proposed sale
          of its interests in the joint venture properties, the Company
          would no longer receive the management fees attributable to those
          properties and one other property.  The annual management fees
          generated for these properties in 1998 were $1.1 million. 
          Certain third party owners of properties currently managed by the
          Company have entered into contracts to sell those properties,
          subject to certain contingencies.  If all those third party owned
          properties were sold, the Company would similarly no longer
          receive the management fees generated from those properties.  The
          annual management fees generated for these properties in 1998
          were $.5 million.

               The impact of the loss of these management fee revenues<PAGE>
          would be partially offset by a reduction in operating expenses.
<PAGE>22
          Dividends:
               On December 10, 1998, the Company declared a dividend of
          $0.465 per common share for the quarter ending December 31, 1998
          which was paid on January 15, 1999 to shareholders of record on
          December 31, 1998.  The common share dividend policy is currently
          under review by the Board of Directors.   On November 23, 1998,
          the Company declared a dividend of $0.60938 per Depositary Share
          on its Class A Cumulative Preferred Shares (the "Perpetual
          Preferred Shares") which was paid on December 15, 1998 to
          shareholders of record on December 3, 1998.

          Cash flow sources and applications:
               Net cash provided by operating activities increased
          $11,726,400 from $29,936,400 to $41,662,800 for the year ended
          December 31, 1998 when compared with the year ended December 31,
          1997. This increase was primarily the result of decreases in
          accounts and notes receivable and restricted cash and increases
          in depreciation and amortization, offset by decreases in accounts
          payable and accrued expenses and funds held for non-owned managed
          properties of affiliates and joint ventures.

               Net cash flows used for investing activities of $151,638,400
          for the year ended December 31, 1998 were primarily used for the
          acquisition and development of multifamily real estate properties
          and undeveloped land parcels.

               Net cash flows provided by financing activities of
          $108,758,500 for the year ended December 31, 1998 were primarily
          comprised of borrowings on the Line of Credit and the issuance of
          MTN's.  Funds were also used to pay dividends on the Company's
          common and Perpetual Preferred Shares as well as repayments on
          the Line of Credit.

               During 1999 and 2000, approximately $113 million of the
          Company's debt will mature.  The Company intends to repay any
          such debt as it matures through a combination of (i) additional
          fundings under the Company's Line of Credit, (ii) new secured
          borrowings, and (iii) property sales proceeds.

          RESULTS OF OPERATIONS
          Comparison of the year ended December 31, 1998 to the year ended
          December 31, 1997

               In the following discussion of the comparison of the year
          ended December 31, 1998 to the year ended December 31, 1997,
          Market-rate Properties refers to the Core and Acquired Property
          portfolios.  Core Properties represents the 34 wholly owned
          multifamily properties acquired by the Company at the time of the
          IPO and the 33 properties acquired in separate transactions by
          the Company during 1994 through 1996 and the acquisition of the
          remaining 50% interest in two properties in which the Company was
          a joint venture partner at the time of the IPO.  Acquired
          Properties refers to the 26 properties acquired between January
          1, 1997 and December 31, 1998 as well as the newly constructed
          properties.<PAGE>

               Overall, total revenue increased $34,197,900 or 31.4% and
          total expenses increased $34,947,600 or 38.3% for the year.  Net
          income applicable to common shares after deduction for the
          dividends on the Company's Perpetual Preferred Shares decreased
          $3,197,600 or 21.0%.

               During the year ended December 31, 1998, the Market-rate
          Properties generated total revenues of $118,984,000 and property
          operating and maintenance expenses of $51,834,800. Of these
          amounts, the Acquired and Core Properties contributed total
          revenues of $45,650,700 and $73,333,300, respectively, while
          incurring property operating and maintenance expenses of
          $17,518,800 and $34,316,000, respectively.  The Government-
          Assisted Properties generated total revenues of $14,169,100 while
          incurring property operating and maintenance expenses of
          $6,817,700 for the year ended December 31, 1998.
<PAGE>23
          Rental Revenues:
               Rental revenues increased $30,874,800 or 30.4% for the year. 
          Rental revenues from the Acquired Properties increased
          $29,438,200 for the year.  Increases in occupancy and unit rents
          at the Core Properties and Government-Assisted Properties
          resulted in a $1,547,500 or 2.1% increase and $181,550 or 1.3%
          decrease, respectively, in rental revenue from these properties. 
          The balance of the increase resulted from increased rental
          revenues attributable to office space and other miscellaneous
          rental revenue items.

          Other Revenues:
               Other income increased $933,200 or 53.2% for the year.  The
          increase is  due primarily to real estate tax refunds received
          and an increase in the amount of interest income earned in the
          current year.

               The Company recognized property and asset management fee
          revenues of $4,704,800 and $1,248,400 for the year ended December
          31, 1998 as compared to $3,752,230 and $0, respectively, for the
          year ended December 31, 1997.  The increase in property and asset
          management fee revenues is primarily due to the  collection of 
          these fees by MIGRA relating to their institutional investor
          clients.  During the year, the Company recognized $247,000 of
          disposition fees relating to the sale of three properties owned
          by advisory clients.

          Property operating and maintenance expenses:
               Property operating and maintenance expenses increased
          $15,422,600 or 35.7% for the year.  Operating and maintenance
          expenses at the Acquired Properties increased $12,483,400 for the
          year due primarily to the operating and maintenance expenses
          incurred at the three properties acquired during 1997, the 14
          properties acquired in 1998, and the newly constructed properties
          of Bradford at Easton, The Village of Western Reserve and The
          Residence at Barrington.  Property operating and maintenance
          expenses at the Core Properties increased $3,037,600, or 9.7%
          when compared to the prior 12 month period primarily due to
          increases in personnel, real estate and local taxes and other
          operating expenses.  Building renovations and unit and common
          area refurbishment in the Core Properties that were not<PAGE>
          considered to be capital in nature averaged $494 per unit for the
          year ended December 31, 1998 as compared to $498 per unit for the
          year ended December 31, 1997.  Property operating and maintenance
          expenses at the Government-Assisted Properties decreased $98,400
          or 1.4% for the year due primarily to decreases in utilities and
          building and grounds repair and maintenance.

          Other expenses:
               Depreciation and amortization increased $5,633,100 or 29.2%
          for the year primarily due to the increased depreciation expense
          recognized on the Acquired Properties as well as the amortization
          expense of the intangible assets.  The amortization expense
          related to the intangible assets is reflected as a charge to the
          Management and Service Operations.

               Cost associated with abandoned projects of $298,400 and
          $309,800 were expensed during 1998 and 1997, respectively.  These
          costs consist primarily of certain pre-development costs, such as
          architectural, legal and accounting fees, that were incurred on
          projects that the Company determined it would no longer pursue. 
          These costs are reflected as a charge to the Management and
          Service Operations.
<PAGE>24               
               General and administrative expenses increased $4,131,600 or
          67.9% for the year.  This increase is primarily attributable to
          payroll and related expenses due to the expense of the MIGRA
          advisory operations.  General and administrative expenses are
          costs related to the Management and Service Operations.

               The Management and Service Operations recognized a charge
          for unrecoverable funds advanced to non-owned properties and
          other costs totaling $291,800 and $1,764,000 which was incurred
          during 1998 and 1997, respectively.  The 1998 charge primarily
          relates to a write-off of $91,800 and a reserve of $200,000
          relating to advances to two separate managed but non-owned
          properties.  The 1997 charge relates to the write-off of two
          advances to managed but non-owned properties.

               The Company wrote off $817,500 of expenditures which had
          been capitalized relating to the Company's LISA(R) system, a
          proprietary automated leasing information system.  This write-off
          relates to the Management and Service Operations and is reflected
          as a write-off of software development costs in the Consolidated
          Statements of Income.

               Interest expense increased $9,906,100 or 51.7% for the year
          primarily due to the interest incurred with respect to the
          additional borrowings under the Line of Credit used for the
          acquisition and construction of properties.

               The gain on sale of operating property of $503,500 for 1998
          resulted from the sale of an operating property.  In 1997, the
          Company recognized a gain on sale of land from the sale of a 90
          acre parcel zoned for office and industrial use.

          Extraordinary items:
               In 1998, deferred financing costs of $124,900 were written
          off due to the refinancing of the Line of Credit and were<PAGE>
          recognized as an extraordinary item in the Consolidated
          Statements of Income.

          Net income applicable to common shares:
               Net income applicable to common shares is equal to net
          income less dividends on the Perpetual Preferred Shares of
          $5,484,400.

          Comparison of the year ended December 31, 1997 to the year ended
          December 31, 1996

               In the following discussion of the comparison of the year
          ended December 31, 1997 to the year ended December 31, 1996,
          Market-rate Properties refers to the Core and Acquired Property
          portfolios.  Core Properties represent the 35 wholly owned
          multifamily properties acquired by the Company at the time of the
          IPO and the 32 properties acquired during 1994 and 1995 and the
          acquisition of the remaining 50% interest in two properties in
          which the Company was a joint venture partner at the time of the
          IPO.  Acquired Properties refers to the 14 properties acquired
          between January 1, 1996 and December 31, 1997.

               Overall, total revenue increased $14,354,800 or 15.2% and
          total expenses increased $15,833,700 or 21.0% for the year.  Net
          income applicable to common shares after deduction for the
          dividends on the Company's Perpetual Preferred Shares increased
          $1,408,400 or 10.2%.

               During the year ended December 31, 1997, the Market-rate
          Properties generated total revenues of $88,058,000 and property
          operating and maintenance expenses of $36,314,000.  Of these
          amounts, the Acquired and Core Properties generated total
          revenues of $18,768,700 and $69,289,300, respectively, while
          incurring property operating and maintenance expenses of
          $7,048,300 and $29,265,700, respectively.  The Government-
          Assisted Properties generated total revenues of $14,283,000 while
          incurring property operating and maintenance expenses of
          $6,916,200 for the year ended December 31, 1997.
<PAGE>25
          Rental Revenues:
               Rental revenues increased $13,664,500 or 15.5% during 1997
          when compared to 1996.  Rental revenues from the Acquired
          Properties increased $12,685,292 for the year.  Increases in
          occupancy and unit rents at the Core and Government-Assisted
          Properties resulted in a $1,020,365 or 1.2% increase and $41,065
          or 0.3% decrease, respectively, in rental revenue from these
          properties.  The balance of the increase resulted from increased
          rental revenues attributable to office space and other
          miscellaneous rental revenue items.

          Other Revenues:
               Other income increased $687,600 or 64.5% during 1997 when
          compared to 1996.  The increase was due primarily to an increase
          in the amount of real estate tax refunds received as well as an
          increase in the amount of interest income earned in comparison to
          the prior year.

          Property operating and maintenance expenses:
               Property operating and maintenance expenses increased
          $6,173,800 or 16.7% during 1997 when compared to 1996.  Operating
          and maintenance expenses at the Acquired Properties increased
          $4,730,300 for the year due primarily to the operating and
          maintenance expenses incurred at the eight properties acquired
          during 1997 and the recognition of a full year's operating<PAGE>
          expenses at the six properties acquired during 1996. Property
          operating and maintenance expenses at the Core Properties
          increased $811,200 or 2.9% when compared to the prior 12 month
          period primarily due to increases in personnel, utilities and
          building and grounds repair and maintenance expenses which were
          offset by a decrease in advertising expenses.  Building
          renovations and unit and common area refurbishment in the Core
          Properties that were not considered to be capital in nature
          averaged $565 per unit for the year ended December 31, 1997 as
          compared to $515 per unit for the year ended December 31, 1996. 
          Property operating and maintenance expenses at the Government-
          Assisted Properties increased $632,200 or 10.1% for the year due
          primarily to increases in building and grounds repair and
          maintenance, personnel and other operating expenses.

          Other expenses:
               Depreciation and amortization increased $3,730,200 or 24.0%
          for the year primarily due to the increased depreciation expense
          recognized on the Acquired Properties.

               Costs associated with abandoned projects of $309,800 were
          expensed during 1997; none in 1996.  These costs consist
          primarily of certain pre-development costs, such as
          architectural, legal and accounting fees, that were incurred on
          projects that the Company determined it would no longer pursue. 
          These costs are reflected as a charge to the Management and
          Service Operations.

               General and administrative expenses increased $172,500 or
          2.9% for the year.  This increase is primarily attributable to
          payroll and related expenses.  General and administrative
          expenses are costs related to the Management and Service
          Operations.
<PAGE>26
               The Management and Service Operations recognized a charge
          for unrecoverable funds advanced to non-owned properties and
          other costs totaling $1,764,000 during 1997.  This charge
          primarily relates to the write-off of two advances to managed but
          non-owned properties that were deemed to be uncollectible. 

               Interest expense increased $3,628,300 or 23.4% for the year
          primarily due to the interest incurred with respect to the
          additional borrowings under the Line of Credit that were used for
          the acquisition and construction of properties.

               The gain on sale of land resulted from the sale of a 90 acre
          parcel zoned for office and industrial use which was one of the
          assets acquired by the Company at the time of the Company's
          initial public offering.

          Extraordinary items:
               In 1997, unamortized debt premium was written off upon the
          early repayment of mortgage debt of $1,023,700 and was recognized
          as an extraordinary item in the Consolidated Statements of
          Income.

          Net income applicable to common shares:
               Net income applicable to common shares is equal to net
          income less dividends on the Perpetual Preferred Shares of
          $5,484,400.

          Equity in net income of joint ventures:
               The combined equity in net income of joint ventures<PAGE>
          decreased $116,200 or 20.7% for the year ended December 31,
          1998, and increased $255,700 or 83.8% for the year ended
          December 31, 1997.  The decrease from 1997 to 1998 is due
          primarily to increased costs of operating the properties
          resulting primarily from real estate taxes.  The increase from
          1996 to 1997 was primarily attributable to increased rents and
          occupancies.

               The following table presents the historical statements of
          operations of the Company's beneficial interest in the operations
          of the joint ventures for the years ended December 31, 1998, 1997
          and 1996. 
<TABLE>
<CAPTION>
                                   For the year ended December 31,    

                                   1998          1997         1996    

   <S>                         <C>           <C>          <C>
   Beneficial interests in
     joint venture operations
       Rental revenue          $  6,943,652  $ 6,744,700  $ 6,570,700 
       Cost of operations         4,388,299    3,943,400    3,968,800 
                                  2,555,353    2,801,300    2,601,900 
       Interest income               21,669       19,700       19,200 
       Interest expense          (1,656,652)  (1,763,200)  (1,782,700)
       Depreciation                (426,432)    (447,300)    (483,600)
       Amortization                 (49,246)     (49,600)     (49,600)
       Net income              $    444,692  $   560,900  $   305,200 
</TABLE>
          Capitalization Policy
               Effective January 1, 1999, the Company adopted a new
          capitalization policy.  The revised policy more closely aligns
          the Company's accounting treatment of unit make-ready costs with
          those of other multifamily real estate investment trusts (REITs). 
          Under the new policy, expenditures for  replacements and
          individual unit improvements such as carpet, appliances, and
          kitchen and bath upgrades and renovations that provide benefits
          over several accounting periods will be capitalized and
          depreciated over their estimated useful lives.  These items were
          previously expensed by the Company as they were incurred.
<PAGE>27
          Outlook

               The long term goal for the Company is to reduce portfolio
          concentration in Ohio with dispositions within the state and
          acquisitions in other geographic regions.  Although current
          conditions, principally restricted access to capital, dictate a
          significant reduction in acquisitions for 1999, the Company's
          long term plan is to seek economic diversification through
          strategic acquisitions.

               It is expected that to meet the Company's long term
          strategic acquisition goal, individual acquisitions will be
          located in the select metro areas of Atlanta, Washington, D.C.,
          Orlando, south Florida and Tampa.  Management believes that these
          markets offer excellent diversification characteristics as well
          as operational efficiency.  As with all growth markets at this
          time, new development is active in these markets.  The Company's
          market research and operational experience in these areas will
          guide site selection and pricing.

               One facet of the Company's growth strategy is based on co-
          investment with institutional investors.  Two programs have been
          created for the implementation of the strategy.  The first is a
          co-investment development program that consists of individual
          development partnerships allowing the Company and its
          institutional partners to seek the high yields associated with
          development.  The projects in this program will be built for long
          term hold or a forward contracted sale.  The second program is a
          multifamily pooled fund which is designed to offer a favorable
          risk-return relationship for the Company.  This fund will acquire
          assets at stabilization or through forward contracts.  Both
          programs will employ moderate project specific debt.  The
          expected equity division is 25% from the Company and 75% from all
          institutional investors.  These two programs should allow the
          Company to increase operational efficiency in growth markets at a
          more rapid pace than direct individual investment because it
          requires less capital resources from the Company but allows the
          Company to apply its expertise in multifamily apartment
          management.  

               The programs described above are currently being actively
          marketed, and there can be no assurance that the Company will be
          able to attract institutional capital to fund these programs.

               Given the Midwestern concentration of the Market-rate
          portfolio,  management's performance expectations are consistent<PAGE>
          with the recent past.  Management projects that the market-rate
          rental growth will be a modest 2% over 1998.  This growth rate is
          expected to increase, both in magnitude and volatility, as the
          recently acquired assets in more dynamic markets enter the
          Market-rate portfolio.  General market expectations for locations
          where the Company has significant concentrations are as follows: 
          Columbus is split between a strengthening northern half and a
          flattening southern half, Cleveland continues to exhibit
          stability, Michigan will continue to grow but at a slower rate,
          Indianapolis is improving from very competitive conditions,
          Washington, D.C., Atlanta, and Orlando are in equilibrium with
          significant additions to employment and apartment supply, and
          south Florida is tightening overall as significant development is
          being absorbed.

          Inflation
               Management's belief is that any effects of minor inflation
          fluctuations would be minimal on the operational performance of
          this portfolio primarily due to the high correlation between
          inflation and housing costs combined with the short term nature,
          typically one year, of the leases.
<PAGE>28
          Quantitative and Qualitative Disclosures About Market Risk

               The Company's primary market risk exposure is interest rate
          risk.  At December 31, 1998, the Company had $244.8 million of
          variable rate debt.  Additionally, the Company has interest rate
          risk associated with fixed rate debt at maturity.

               Management has and will continue to manage interest rate
          risk as follows:  (i) maintain a conservative ratio of fixed
          rate, long term debt to total debt such that variable rate
          exposure is kept at an acceptable level; (ii) hedge certain
          longterm variable rate debt through the use of interest rate
          swaps or interest rate caps; and (iii) use treasury locks where
          appropriate to hedge rates on anticipated debt transactions. 
          Management uses various financial models and advisors to achieve
          those objectives.

               The table below provides information about the Company's
          financial instruments that are sensitive to changes in interest
          rates.  For debt obligations, the table presents principal cash
          flows and related weighted average interest rates by expected
          maturity dates.
<TABLE>
<CAPTION>


                                                 Expected Maturity Date              

            Long term debt             1999        2000         2001         2002    
   <S>                             <C>         <C>         <C>          <C>
   Fixed:
    Fixed rate mortgage debt       $  1,205,649$ 15,830,155 $  12,163,458$  1,134,085
    Weighted average interest rate        8.23%       8.27%         8.11%       7.80%

    MTN's                            20,000,000           -    10,000,000  15,000,000
    Weighted average interest rate        6.95%       7.12%         7.12%       7.09%

    Senior notes                              -  74,915,903             -  10,000,000
    Weighted average interest rate        8.23%       8.23%         7.10%       7.10%
    Total fixed rate debt          $ 21,205,649$ 90,746,058 $  22,163,458$ 26,134,085

   Variable:
    LIBOR based credit facility    $          -$          - $ 226,000,000$          -
    Prime + 1% Credit Facility          446,565           -             -           -
    Variable rate mortgage debt          55,839      61,687    16,522,997      75,283
    Total variable rate debt       $    502,404$     61,687 $ 242,522,997$     75,283
                                                                                     
    Total long term debt           $ 21,708,053$ 90,807,745 $ 264,686,455$ 26,209,368
</TABLE>
<TABLE>
<CAPTION>
                                                                                
                                           Expected Maturity Date                 Fair Market
                   Long-term debt             2003      Thereafter     Total         Value    
          <S>                            <C>          <C>          <C>         <C>
          Fixed:
           Fixed rate mortgage debt       $  1,229,704 $ 30,182,912$  61,745,963 $  65,945,302
           Weighted average interest rate        7.79%        8.10%        8.22%             -

           MTN's fixed rate                 12,500,000   55,000,000  112,500,000   121,587,019
           Weighted average interest rate        7.20%        7.23%        6.95%             -

           Senior notes (fixed rate)                 -            -   84,915,903    89,320,995
           Weighted average interest rate        0.00%        0.00%        8.23%             -
           Total fixed rate debt          $ 13,729,704 $ 85,182,912$ 259,161,866 $ 276,853,316

          Variable:
           LIBOR Based Credit Facility    $          - $          -$ 226,000,000 $ 226,000,000
           Prime + 1% Credit Facility                -            -      446,565       446,565
           Variable rate mortgage debt          83,165    1,497,733   18,296,704    18,688,738
                                          $     83,165 $  1,497,733$ 244,743,269 $ 245,135,303
                                                                                              
                                          $ 13,812,869 $ 86,680,645$ 503,905,135 $ 521,988,619<PAGE>
</TABLE>


          Sensitivity Analysis
               The Company estimates that a 100 basis point decrease in
          market interest rates would have changed the fair value of fixed
          rate debt to a liability of $287.0 million.  The sensitivity to
          changes in interest rates of the Company's fixed rate debt was
          determined with a valuation model based upon changes that measure
          the net present value of such obligation which arise from the
          hypothetical estimate as discussed above. 
<PAGE>29

          Year 2000 Compliance
               The year 2000 issue ("Year 2000") is the result of computer
          programs being written using two digits rather than four to
          define the applicable year.  Any of the Company'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 a system failure
          or miscalculations causing disruptions of operations, including,
          among other things, a temporary inability to process
          transactions, pay vendors or engage in similar normal business
          activities.

               The Company believes that it has identified all of its
          information technology ("IT") and non-IT systems to assess their
          Year 2000 readiness.  Critical IT systems include, but are not
          limited to, operating and data networking and communication
          systems, accounts receivable and rent collections, accounts
          payable and general ledger, human resources and payroll, cash
          management and all IT hardware (such as servers, desktop/laptop
          computers and data networking equipment).  Critical non-IT
          systems include telephone systems, fax machines, copy machines
          and property environmental, access and security systems (such as
          elevators and alarm systems).

               The Company's plan to resolve the Year 2000 issue involves
          the following four phases:  assessment, remediation, testing and
          implementation.  The Company has conducted an assessment and/or
          survey of its core IT and non-IT systems at both its corporate
          offices and properties and believes it is 85% complete on such
          assessment which is currently under review by the Company's
          technical staff.

               Much of the mission critical operating systems, networking
          and accounting software that has been purchased over the past few
          years has been represented by vendors to already be Year 2000
          compliant.  The property management software currently being
          tested and used at the Company's corporate offices and which is
          to be rolled out to the properties during the second and third
          quarters of 1999 has been affirmed by the vendor to be tested and
          Year 2000 compliant.  Hardware upgrades at all of the properties
          are expected to be complete by June 1999 to ensure all hardware
          is compliant.  Testing by the Company of all such critical
          systems represented by the vendors to be compliant is expected to
          be complete by June 1999.

               The estimated costs of these upgrades and conversions should
          not exceed $500,000 and have been considered in the Company's
          cash flow requirements for 1999.

               The Company believes it has identified all non-IT systems at
          all properties and expects to have 70% of its remediation and/or
          testing complete on these systems by June of 1999.  While a
          complete technical assessment of all such systems is not final,
          the Company does not anticipate expenditures in excess of
          $500,000 to remediate non-IT systems at the properties since
          findings to date suggest a low incidence of non-compliance on
          critical systems.  The Company may engage an outside technical
          consultant to work with its internal technical staff to assist in
          finalizing such assessment, remediation and testing.

               In most cases, various third party vendors have been queried
          on their Year 2000 readiness.  While many responses have been
          received to such queries, (especially by banks and other large
          financial institutions), many have not yet responded.  The
          Company will continue to query its significant suppliers and
          vendors to determine the extent to which the Company's interface
          systems are vulnerable to those third parties' failure to
          remediate their own Year 2000 issues.  To date, the Company is
          not aware of any significant suppliers or vendors with a Year
          2000 issue that would materially impact the Company's results of
          operations, liquidity or capital resources.  However, there can
          be no assurances that the systems of other companies, on which
          the Company's systems rely, will be timely converted and would
          not have an adverse effect on the Company's systems.
<PAGE>30
               The Company believes it has an effective program in place
          that will resolve the Year 2000 issue in a timely manner.  In
          addition, the Company has commenced its contingency planning for
          critical operational areas that might be affected by the Year
          2000 issue if compliance by the Company is delayed.  The
          Company's contingency plans will involve training and increased
          awareness at the property management level, manual workarounds
          and adjustment of staffing strategies.  The Company intends to
          have its contingency planning complete in the third quarter of
          1999.

               Aside from the catastrophic failure of banks or government
          agencies, the Company believes it could continue its normal
          business operations if compliance by the Company is delayed.  In
          the event of such catastrophic failures, the Company would be
          unable to deposit rent checks, transfer cash, wire money, pay
          vendors by check, or invest excess funds.  The Company could be
          subject to litigation for its inability to access cash to pay
          vendors or failure to properly record business transactions or if
          security or access systems fail at properties.  However, given
          that the Company intends to have contingency planning in place
          and that the nature of its day-to-day real estate operations is
          not heavily reliant on technology, the Company does not believe
          that the Year 2000 issue will materially impact its results of
          operations, liquidity or capital resources.

          CONTINGENCIES

          Environmental
               There are no recorded amounts resulting from environmental
          liabilities and there are no known contingencies with respect
          thereto.  Future claims for environmental liabilities are not
          measurable given the uncertainties surrounding whether there
          exists a basis for any such claims to be asserted and, if so,
          whether any claims will, in fact, be asserted.  Furthermore, no
          condition is known to exist that would give rise to a liability
          for site restoration, post closure and monitoring commitments, or
          other costs that may be incurred with respect to the sale or
          disposal of a property.  Phase I environmental audits have been
          completed on all of the Company's wholly owned and joint venture
          properties.  The Company has obtained environmental insurance
          covering (i) pre-existing contamination, (ii) on-going third
          party contamination, (iii) third party bodily injury and (iv)
          remediation.  The  policy is for a five year term and carries a
          limit of liability of $2 million per environmental contamination
          discovery (with a $50,000 deductible) and has a $10 million
          policy term aggregate.  Management has no plans to abandon any of
          the properties and is unaware of any other material loss
          contingencies.

          Rainbow Terrace
               On February 9, 1998, the U.S. Department of Housing and
          Urban Development ("HUD") notified the Company that Rainbow
          Terrace Apartments, Inc. ("RTA"), the Company's subsidiary
          corporation that owns Rainbow Terrace Apartments, was in default
          under the terms of the Regulatory Agreement and Housing
          Assistance Payments Contract ("HAP Contract") pertaining to this
          property.  Among other matters, HUD alleged that the property was
          poorly managed and that RTA had failed to complete certain
          physical improvements to the property.  Moreover, HUD claimed
          that the owner was not in compliance with numerous technical
          regulations concerning whether certain expenses were properly
          chargeable to the property.  As provided in the Regulatory
          Agreement and HAP Contract, in the event of a default, HUD has
          the right to exercise various remedies including terminating
          future payments under the HAP Contract and foreclosing the
          government-insured mortgage encumbering the property.
<PAGE>31
               This controversy arose out of a Comprehensive Management
          Review of the property initiated by HUD in the Spring of 1997,
          which included a complete physical inspection of the property.  
          In a series of written responses to HUD, the Company stated its
          belief that it had corrected the management deficiencies cited by
          HUD in the Comprehensive Management Review (other than the
          completion of certain physical improvements to the property) and
          justified the expenditures questioned by HUD as being properly
          chargeable to the property in accordance with HUD's regulations. 
          Moreover, the Company stated its belief that it had repaired any
          physical deficiencies noted by HUD in its Comprehensive
          Management Review that might pose a threat to the life and safety
          of its residents.

               In June 1998, HUD notified the Company that all future
          Housing Assistance Payments ("HAP") for RTA were abated and
          instructed the lender to accelerate the balance due under the
          mortgage.  Subsequent to the notification of HAP abatements and
          the acceleration of the mortgage, the lender advised the Company
          that the acceleration notification had been rescinded pursuant to
          HUD's instruction.  HUD then notified the Company that the HAP
          payments would be reinstated and that HUD was reviewing further
          information concerning RTA provided by the Company.  The Company
          has received all monthly HAP payments for RTA during 1998. 

               In June 1998, the Company filed a lawsuit against HUD
          seeking to compel HUD to review certain budget based rent
          increases submitted to HUD by the Company in 1995.

               Since June 1998, the Company has been involved in ongoing
          negotiations with HUD for the purpose of resolving these and
          other disputes concerning other properties managed or formerly
          managed by the Company or one of the  Service Companies, which
          were similarly the subject of Comprehensive Management Reviews
          initiated by HUD in the Spring of 1997.

               On March 12, 1999, the Company, Associated Estates
          Management Company ("AEMC"), RTA, PVA Limited Partnership<PAGE>
          ("PVA"), the owner of Park Village Apartments, and HUD, entered
          into a comprehensive settlement agreement (the "Settlement
          Agreement") for the purpose of resolving certain disputes
          concerning property operations at Rainbow Terrace Apartments,
          Park Village Apartments ("Park Village"), Longwood Apartments
          ("Longwood") and Vanguard Apartments ("Vanguard").  Longwood was
          managed by the Company until January 13, 1999.  Park Village is
          currently managed by the Company.  Vanguard was formerly managed
          by AEMC until December 1997.  All four properties are encumbered
          by HUD insured mortgages, governed by HUD imposed regulatory
          agreements and subsidized by Section 8 Housing Assistance
          Payments.

               Under the terms of the Settlement Agreement, HUD has agreed
          to pay RTA a retroactive rent increase totaling $1,784,467, which
          amount will be sufficient to discharge the outstanding receivable
          at December 31, 1998.  HUD has further agreed to release the
          Company, AEMC, RTA and the owners and principals of PVA, Longwood
          and Vanguard from all claims (other than tax or criminal fraud
          claims) regarding the ownership or operation of Rainbow Terrace
          Apartments, Park Village, Longwood and Vanguard.  Moreover, HUD
          has agreed not to issue a limited denial of participation,
          debarment or suspension, program fraud civil remedy action or
          civil money penalty, resulting from the ownership or management
          of any of these projects, or to deny eligibility to any of their
          owners, management agents or affiliates for participation in any
          HUD program on such basis.
<PAGE>32
               HUD's obligations under the Settlement Agreement are
          conditional upon the performance by the Company, RTA and PVA of
          certain obligations, the most  significant of which is the
          obligation to identify, on or before April 11, 1999, prospective
          purchasers for both Rainbow Terrace Apartments and Park Village
          who are acceptable to HUD, and upon HUD's approval, convey those
          projects to such purchasers.  Alternatively, if RTA and PVA are
          unable to identify prospective purchasers acceptable to HUD, then
          RTA and PVA have agreed to convey both projects to HUD pursuant
          to deeds in lieu of foreclosure.  In either case (conveyance to a
          HUD approved purchaser or deed in lieu of foreclosure), no
          remuneration will be received by either RTA or PVA in return,
          except for the $1.78 million retroactive rent increase payable to
          RTA mentioned above.  At December 31, 1998, the Company had
          receivables of $1.78 million related to the 1995 retroactive
          rental increase requests, which includes additional amounts of
          $430,737 relating to 1998 rental increase requests.  At December
          31, 1998, RTA had net assets of $1.8 million, including the
          retroactive rent receivable of $1.78 million due from HUD, and a
          remaining amount due under the mortgage of $1.9 million.  The
          transfer of RTA to a purchaser which is acceptable to HUD or the
          direct transfer of RTA to HUD is not expected to have a material
          impact on the results of operations or cash flow of the Company.

          Affiliate Transactions
               In the normal course of business, the Company had followed a
          practice of advancing funds on behalf of, or holding funds for
          the benefit of, affiliates which own real estate properties
          managed by the Company or one of the Service Companies. One of
          these affiliates, a corporation (the "Corporation") owned by a
          member of the Company's Board of Directors and his siblings
          (including the wife of the Company's Chairman and Chief Executive
          Officer), which serves as general partner of certain affiliated<PAGE>
          entities, had informed the Company that the Corporation had
          caused the commencement of a review of expenditures relating to
          approximately $2.9 million of capital calls from certain HUD
          subsidized affiliated entities, to determine the appropriateness
          of such expenditures and whether certain of such expenditures are
          properly the responsibility of the Company.  The Company
          previously stated its belief that all expenditures were
          appropriate and that the ultimate outcome of any disagreement
          would not have a material adverse effect on the Company's
          financial position, results of operations or cash flows.

               On March 11, 1999, the Company, the Corporation, certain
          shareholders of the Corporation and others entered into a
          settlement agreement which resolved all disputes concerning the
          aforementioned expenditures and other issues concerning the
          management by the Company or one of its Service Companies of
          various properties owned by entities in which the Corporation was
          a general partner.  Pursuant to that settlement agreement, the
          Corporation and other affiliates funded all outstanding advances
          made by the Company.  At December 31, 1998, amounts outstanding
          which were subsequently funded pursuant to the settlement
          agreement were $4.7 million.
<PAGE>33

          Item 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
          RISK

               For a discussion of the Quantitative and Qualitative
          Disclosure about Market Risk and the associated interest rate
          sensitivity, reference Management's Discussion and Analysis.

          Item 8.   Financial Statements and Supplementary Data

                 The response to this item is included in a separate
          section at the end of this report.

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

                 None.

<PAGE>34
                                       PART III

          Item 10.  Directors and Executive Officers of the Registrant

               The information regarding the Company's Directors contained
          in the Notice of Annual Meeting and Proxy Statement for the
          Annual Meeting of Shareholders will be held on May 12,1999, is
          incorporated by reference in this Annual Report on Form 10-K.

               The Executive Officers of the Company as of March 1, 1999
          are:
<TABLE>
<CAPTION>

                Name              Age          Position with the Company        

   <S>                            <C>  <C>         
   Jeffrey I. Friedman             47  Chairman of the Board, President, Chief
                                         Executive Officer and Director

   James A. Cote'                  52  Vice President and President, MIG
                                         Realty Advisors
   Martin A. Fishman               57  Vice President, General Counsel and
                                         Secretary

   Kathleen L. Gutin               42  Treasurer, Vice President and Chief 
                                         Financial Officer

   Louis E. Vogt                   49  Senior Vice President, Operations

   Larry E. Wright                 51  Executive Vice President<PAGE>
</TABLE>

               Jeffrey I. Friedman has been Chairman of the Board,
          President and Chief Executive Officer of the Company since its
          organization.  Mr. Friedman joined AEG in 1974 and was the Chief
          Executive Officer and President of Associated Estates
          Corporation, a company in the AEG group, from 1979 to 1993.

               James A. Cote', Vice President and President, MIG Realty
          Advisors, joined the Company in 1998 through the acquisition of
          MIG Realty Advisors, Inc.  Mr. Cote' was with MIG Realty Advisors
          from 1992 until the acquisition.  He was previously employed by
          Grubb and Ellis Realty Advisors and Xerox Corporation.  Mr. Cote'
          has extensive experience in all aspects of property acquisition,
          asset management and dispositions.

               Martin A. Fishman has been Vice President - General Counsel
          of the Company since its organization.  Mr. Fishman joined AEG in
          1986 as Vice President - General Counsel of Associated Estates
          Corporation, a position he held until the formation of the
          Company.
<PAGE>35
               Kathleen L. Gutin, Treasurer, Vice President and Chief
          Financial Officer, joined the Company in 1998 through the
          acquisition of MIG Realty Advisors, Inc.  Ms. Gutin joined MIG
          Realty Advisors in 1985 and has over 15 years of real estate
          related accounting experience.  She is a member of the American
          Institute of Certified Public Accountants (AICPA) and a Chartered
          Financial Analyst (CFA).

               Louis E. Vogt, Senior Vice President, Operations, joined the
          Company in 1998 through the acquisition of MIG Realty Advisors,
          Inc.  Mr. Vogt joined MIG Realty Advisors in 1992 and has over 20
          years of experience in real estate operations.  He is responsible
          for acquisitions and asset and property management.

               Larry E. Wright, Executive Vice President, joined the
          Company in 1998 through the acquisition of MIG Realty Advisors,
          Inc.  Mr. Wright joined MIG Realty Advisors in 1982 and has over
          20 years of real estate experience.  He is a member of the
          National Multi-Housing Council, Urban Land Institute, National
          Association of Real Estate Investment Managers, and Pension Real
          Estate Association.

               In addition to the executive officers named in the table
          above, the following persons have been elected as officers of the
          Company by the Board of Directors and hold positions in senior
          management with the Company as indicated:

               Gregory L. Golz, Vice President, Finance, joined the Company
          in 1998.   Mr. Golz was previously employed by Kendal Financial
          Corporation as a founding Principal from 1994 to 1998. Prior to
          Kendal Financial Corporation, Mr. Golz was employed by Trammel
          Crow Residential and Bankers Trust Company.  He specializes in
          mergers, acquisitions, securities and other capital markets
          transactions.

               Barbara E. Hasenstab joined the Company in 1996 as Director
          of Investor Relations and was elected Vice President of Investor
          Relations in 1998.  Ms. Hasenstab has 20 years of experience in<PAGE>
          investor relations and is a member of the National Investor
          Relations Institute and is 45 years old.

               William T. Hughes, Jr., Ph. D., Vice President-Research,
          joined the Company in 1998 through the acquisition of MIG Realty
          Advisors, Inc.  Dr. Hughes joined MIG Realty Advisors in 1995. 
          Prior to his employment with MIGRA, Dr. Hughes was employed by
          Louisiana State University from 1990 until 1995 in positions of
          Director of Real Estate Research Institute and Assistant
          Professor of Finance and is widely published in leading real
          estate books, journals and periodicals, and a nationally
          recognized expert in real estate markets.  He is a Chartered
          Financial Analyst (CFA).

               Nan R. Zieleniec joined AEG in 1990 and was elected Vice
          President of Human Resources in 1998, having responsibility for
          all areas of human resource planning and administration.  Ms.
          Zieleniec is a member of the Society of Human Resource Management
          and American Compensation Association and she is 40 years old.

               The following persons have been appointed as officers of the
          Company by the directors and executive officers of the Company:

               JoAnn C. Hirsh joined the Company in 1997 as Director of
          Government Housing and is currently a Regional Vice President of
          Operations.  Ms. Hirsh has supervisory responsibility for the
          government-subsidized properties and is responsible for
          compliance with HUD regulations.  Ms. Hirsh has over 20 years of
          real estate experience and is a Certified Public Accountant, a
          member of the American Institute of Certified Public Accountants
          (AICPA), the Ohio Society of CPA's, the National Network of
          Commercial Real Estate Women and is 42 years old.

               Steven E. Lee joined the Company in 1997 and is currently a
          Regional Vice President of Operations.  He has been involved in
          multifamily property management for 16 years.  Mr. Lee has
          supervisory responsibility for properties in the Central Ohio
          region.  Mr. Lee is a Certified Property Manager and is 43 years
          old.
<PAGE>36
               Richard Q. Mansfield joined the Company in 1995 and is
          currently a  Regional Vice President of Operations.  He has been
          involved in multifamily property management for 21 years.  Mr.
          Mansfield has supervisory responsibility for properties in
          northeast Ohio and is 43 years old.

               Daniel L. Powers joined the Company in 1998 through the
          acquisition of MIG Realty Advisors, Inc.  He is currently a
          Regional Vice President of Operations for the Central Region,
          with supervisory responsibility for properties in Toledo, Ohio;
          Indiana, and Michigan.  Mr. Powers is a Certified Property
          Manager and is 45 years old.

               Charles J. Stone joined the Company in 1998 through the
          acquisition of MIG Realty Advisors, Inc.  He is currently a
          Regional Vice President of Operations for the Eastern Region with
          supervisory responsibility for properties in Florida, Georgia,
          Maryland, North Carolina and Pennsylvania.  Mr. Stone is 52 years<PAGE>
          old and has over 25 years of real estate experience.

               Steven C. Thrower joined the Company in 1998 through the
          acquisition of MIG Realty Advisors, Inc.  He is currently a
          Regional Vice President for the Western Region with supervisory
          responsibility for properties in Arizona, California an Texas. 
          Mr. Thrower is 43 years old and has more than 13 years of real
          estate experience.

          Item 11.  Executive Compensation

               The information on Executive Compensation contained in the
          Notice of Annual Meeting and Proxy Statement for the Annual
          Meeting of Shareholders will  be held on May 12, 1999 is
          incorporated by reference in this Annual Report on Form 10-K.

          Item 12.  Security Ownership of Certain Beneficial Owners and
          Management

               The information on Security Ownership of Certain Beneficial
          Owners and Management contained in the Notice of Annual Meeting
          and Proxy Statement for the Annual Meeting of Shareholders will
          be held on May 12, 1999 is incorporated by reference in this
          Annual Report on Form 10-K.

          Item 13.  Certain Relationships and Related Transactions

               The information on Certain Relationships and Related
          Transactions contained in the Notice of Annual Meeting and Proxy
          Statement for the Annual Meeting of Shareholders will be held on
          May 12, 1999 is incorporated by reference in this Annual Report
          on Form 10-K.
<PAGE>37

                                       GLOSSARY

               Unless the context otherwise requires, the following
          capitalized terms shall have the meanings set forth below for the
          purposes of this Form 10-K.

               "AEG" means the Associated Estates Group, which includes (i)
          various general partnerships, limited partnerships and
          corporations which sold interests in 45 multi-family properties
          to the Company, (ii) Associated Estates Corporation, (iii) A.E.C.
          Management Company, (iv) Estates Mortgage Company, (v) Associated
          Health Care Management, Inc., (vi) Merit Management Corporation,
          (vii) Merit Painting Services, Inc. and (viii) The Children's
          Computer Co.

               "Code" means the Internal Revenue Code of 1986, as amended
          from time to time.
               "Company" means Associated Estates Realty Corporation, an
          Ohio corporation, including, where the context requires, its
          subsidiaries and the Service Companies.

               "Congregate Care Facility" means a residential apartment
          community for elderly persons that provides services to its
          residents which may include prepared meals, housekeeping and
          laundry service and a variety of recreational and educational
          activities.

               "Contract Rent" means monthly rental amounts, as determined
          by HUD, for each Contract Unit payable pursuant to a HAP
          Contract.

               "Contract Unit" means a unit contained in a
          Government-Assisted Property for which the owner of such property
          receives rent subsidies from HUD pursuant to a HAP Contract.

               "Market-rate Properties" means multifamily Properties which
          are operated as conventional multifamily residential apartments,
          the operations of which are not subject to regulation by HUD.

               "Distributable Cash Flow" means Funds From Operations less
          scheduled mortgage debt amortization payments and provisions for
          ongoing capitalized improvements to the Properties.

               "Economic Occupancy" means the actual rent revenue divided
          by the total rent expected to be earned based on the market
          rental rate for all units.

               "Eligible Resident" means a family or individual whose
          income, as determined in accordance with HUD regulations, does
          not exceed income limits promulgated by HUD for the housing
          market area and which meets certain other conditions specified in
          the regulations.

               "Funds From Operations" or "FFO" means net income (computed
          in accordance with generally accepted accounting principles),
          excluding gains (or losses) from sales of property and
          extraordinary and nonrecurring items, plus depreciation and
          amortization, and after adjustments for unconsolidated<PAGE>
          partnerships and joint ventures.

               "Government-Assisted Properties" means multifamily
          Properties, the rents of which are subsidized and certain aspects
          of the operations of which are regulated by HUD pursuant to
          Section 8 of the National Housing Act of 1937.
<PAGE>38
               "HAP Contract" means the agreement between HUD and the owner
          of a Government-Assisted Property which provides for rent
          subsidies to be paid by HUD to such owner and obligates such
          owner to comply with certain HUD regulations governing certain
          aspects of its operations of such Government-Assisted Properties.

               "HAP Payment" means a housing assistance payment the owner
          of a Government-Assisted Property receives from HUD pursuant to a
          HAP Contract.

               "HUD" means the United States Department of Housing and
          Urban Development.

               "IPO" means initial public offering.  The Company completed
          an initial public offering of 7,250,000 common shares in November
          1993, the proceeds of which were used to acquire the various
          businesses from AEG.

               "National Housing Act" means the National Housing Act, as
          amended from time to time.

               "Physical Occupancy" means the total number of units less
          the number of unoccupied units divided by the total number of
          units expressed as a percentage.

               "Potential Unit Rent" means the rent at which a unit is
          expected to be leased based on its market value.

               "Regulatory Agreement" means an agreement between HUD and
          the owner of a property, the mortgage indebtedness of which is
          insured by HUD, pursuant to which certain aspects of the
          operations of such property are regulated.

               "Service Companies" means Associated Estates Management
          Company, Merit Management Corporation, Merit Painting Services,
          Inc., Estates Mortgage Company,  Children's Computer Company and
          MIG II Realty Advisors, Inc. These are Service Companies in which
          Associated Estates Realty Corporation owns substantially all of
          the economic interests in order to provide the Company with as
          much of the economic benefits of such corporations' operations as
          possible while furthering the Company's current intention of
          complying with the Code requirements for qualification as a REIT.
               
               "Unit" means an apartment unit in a multifamily Property.

               "Total Market Capitalization" means the aggregate market
          value of the Company's outstanding Common and Perpetual Preferred
          Shares and total long-term debt of the Company.<PAGE>
<PAGE>39

                                       PART IV 

          Item 14.  Exhibits, Financial Statement Schedules and Reports on
          Form 8-K

          (a)  The following documents are filed as part of this Report.

               1.   Financial Statements: The following documents are
                    filed as part of this report.

                        Report of Independent Accountants - Associated
                        Estates Realty Corporation.

                        Consolidated Balance Sheets at December 31, 1998
                        and 1997.

                        Consolidated Statements of Income for the
                        three years ended December 31, 1998, 1997
                        and 1996.

                        Consolidated Statements of Shareholders'
                        Equity for the three years ended December
                        31, 1998, 1997 and 1996.

                        Consolidated Statements of Cash Flows for
                        the three years ended December 31, 1998,
                        1997, and 1996.

                        Notes to Financial Statements.

               2.   Financial Statement Schedules:  The following
                    financial statement schedule of Associated Estates
                    Realty Corporation is filed as part of this Report
                    and should be read in conjunction with the
                    Consolidated Financial Statements of Associated
                    Estates Realty Corporation.

                       Schedule                                       Page 
                         III  Real Estate and Accumulated Depreciation. F-39

                       Schedules not listed above have been omitted
                       because they are not applicable or are not
                       required or the information required to be
                       set forth therein is included in the
                       Consolidated Financial Statements or Notes
                       thereto.

          (b)  A Current Report on Form 8-K dated February 3, 1998 was
               filed on February 17, 1998 as amended by Form 8-K/A-1 dated
               February 3, 1998 and filed on April 8, 1998. 

               A Current Report on Form 8-K dated February 19, 1998 was
               filed on March 31, 1998 as amended by Form 8-K/A-1 dated
               February 19, 1998 and filed on June 25, 1998.

               A Current Report on Form 8-K dated June 30, 1998 was filed<PAGE>
               on July 13, 1998 as amended by Form 8-K/A-1 dated June 30,
               1998 and filed on August 31, 1998.        
            
          (c)  Exhibits:  The Exhibits listed on the accompanying Index to
               Exhibits immediately following the financial statement
               schedules are filed as part of, or incorporated by reference
               into, this Report.
<PAGE>40

<TABLE>
<CAPTION>
       
                                                       Filed herewith or
                                                           incorporated
                                                            herein by
   Number                     Title                         reference    

    <S>                                                 <C>
    2.01   Second Amended and Restated Agreement and    Exhibit 2.01 to
           Plan of Merger by                            Form 8-K filed
           and among the Company, MIG Realty Advisors,  March 31, 1998.
           Inc.  ("MIGRA")
           and the MIGRA stockholders dated as of
           March __, 1998.

    3.1    Second Amended and Restated Articles of      Exhibit 3.1 to
           Incorporation of the Company.                Form S-11 filed
                                                        June 30, 1994
                                                        (File No. 33-
                                                        80950 as
                                                        amended).

    3.2    Code of Regulations of the Company           Exhibit 3.2 to
                                                        Form S-11 filed
                                                        June 30, 1994
                                                        (File No. 33-
                                                        80950 as
                                                        amended).

    4.1    Specimen Stock Certificate                   Exhibit 3.1 to
                                                        Form S-11 filed
                                                        September 2, 1993
                                                        (File No. 33-
                                                        68276 as
                                                        amended).

    4.2    Form of Indemnification Agreement            Exhibit 4.2 to
                                                        Form S-11 filed
                                                        September 2, 1993
                                                        (File No. 33-
                                                        68276 as
                                                        amended).


    4.3    Promissory Note dated October 23, 1991 from  Exhibit 4.3 to
           Triangle Properties Limited Partnership,     Form S-11 filed
           et. al., in favor of PFL Life Insurance      September 2, 1993
           Company; Open End Mortgage from Triangle     (File No. 33-
           Properties Limited Partnership I, et. al.,   68276 as
           in favor of PFL Life Insurance Company (The  amended).
           Registrant undertakes to provide additional
           long-term loan documents upon request).

    4.4    Promissory Note dated February 28, 1994 in   Exhibit 4.4 to
           the amount of $25 million.  Open-End         Form 10-K filed
           Mortgage Deed and Security Agreement from    March 31, 1993.
           AERC to National City Bank (Westchester
           Townhouse); Open-End Mortgage Deed and
           Security Agreement from AERC to National
           City Bank (Bay Club); Open-End Mortgage
           Deed and Security Agreement from Winchester
           II Apartments, Inc. to National City Bank
           (Winchester II Apartments); and Open-End
           Mortgage Deed and Security Agreement from
           Portage Towers Apartments, Inc. to 
           National City Bank (Portage Towers
           Apartments).

    4.6    Indenture dated as of March 31, 1995         Exhibit 4.6 to
           between Associated Estates Realty            Form 10-Q filed
           Corporation and National City Bank.          May 11, 1995.

    4.7    $75 Million 8-3/8% Senior Note due April     Exhibit 4.7 to
           15, 2000                                     Form 10-Q filed
                                                        May 11, 1995.

    4.8e   Credit Agreement dated June 30, 1998, by     Exhibit 4.8e to
           and among Associated Estates Realty          Form 10-Q filed
           Corporation, as Borrower; the banks and      August 14, 1998.
           lending institutions identified therein as
           Banks; National City Bank, as Agent and
           Bank of America National Trust and
           Savings Association, as Documentation
           Agent.<PAGE>


    4.8f   First Amendment to Credit Agreement by and   Exhibit 4.8f to
           among Associated Estates Realty              Form 10-Q filed
           Corporation, as Borrower; National City      November 16,
           Bank, as Managing Agent for itself and on    1998.
           behalf of the Existing Banks and First
           Merit Bank, N.A. and Southtrust Bank, N.A.
           as the New Banks.

    4.8g   Second Amendment to Credit Agreement by and  Exhibit 4.8g to
           among Associated Estates Realty              Form 10Q filed
           Corporation, as Borrower, National City      November 16,
           Bank, as Managing Agent for itself and on    1998.
           behalf of the Existing Banks and National
           City Bank, Bank of America National
           Commerzbank Aktiengesellschaft.

    4.8h   Third Amendment to Credit Agreement by and   Exhibit 4.8h 
           among Associated Estates Realty              filed herewith.
           Corporation, as Borrower, National City
           Bank, as Managing Agent, Bank of America
           National Trust & Savings Association, as
           Documentation Agent and the banks
           identified therein.

    4.9    Form of Medium-Term Note-Fixed Rate-Senior   Exhibit 4(i) to
           Security.                                    Form S- 3 filed
                                                        December 7, 1995
                                                        (File No.33-80169
                                                        as amended).

    4.10   Form of Preferred Share Certificate.         Exhibit 4.1 to
                                                        Form 8-K filed
                                                        July 12, 1995.

    4.11   Form of Deposit Agreement and Depositary     Exhibit 4.2 to
           Receipt.                                     Form 8-K filed
                                                        July 12, 1995.

    4.12   Ten Million Dollar 7.10% Senior Notes Due    Exhibit 4.12 to
           2002.                                        Form 10-K filed
                                                        March 28, 1996.<PAGE>


   10      Associated Estates Realty Corporation        Exhibit 10 to
           Directors  Deferred Compensation Plan.       Form 10-Q filed
                                                        November 14,
                                                        1996.

   10.1    Registration Rights Agreement among the      Exhibit 10.1 to
           Company and certain holders of the           Form S-11 filed
           Company's Common Shares.                     September 2, 1993
                                                        (File No. 33-
                                                        68276 as
                                                        amended).

   10.2    Stock Option Plan                            Exhibit 10.2 to
                                                        Form S-11 filed
                                                        September 2, 1993
                                                        (File No. 33-
                                                        68276 as
                                                        amended).

   10.3    Amended and Restated Employment Agreement    Exhibit 10.1 to
           between the Company and Jeffrey I.           Form 10-Q filed
           Friedman.                                    May 13, 1996.

   10.4    Equity-Based Incentive Compensation Plan     Exhibit 10.4 to
                                                        Form 10-K filed
                                                        March 29, 1995.

   10.5    Long-Term Incentive Compensation Plan        Exhibit 10.5 to
                                                        Form 10-K filed
                                                        March 29, 1995.

   10.6    Lease Agreement dated November 29, 1990      Exhibit 10.6 to
           between Royal American Management            Form 10-K filed
           Corporation and Airport Partners Limited     March 29, 1995.
           Partnership.

   10.7    Sublease dated February 28, 1994 between     Exhibit 10.7 to
           the Company as Sublessee, and Progressive    Form 10-K filed
           Casualty Insurance Company, as Sublessor.    March 29, 1995.<PAGE>


   10.8    Assignment  and  Assumption Agreement dated  Exhibit 10.8 to
           May   17,  1994  between  the  Company,  as  Form 10-K filed
           Assignee,   and  Airport  Partners  Limited  March 29, 1995.
           Partnership, as Assignor.

   10.9    Form of Restricted Share Agreement dated     Exhibit 10.9 to
           December 6, 1995 by and between the Company  Form 10-K filed
           and William A. Foley, Gerald C. McDonough,   March 28, 1996.
           Frank E. Mosier and Richard T. Schwarz.

   10.10   Pledge Agreement dated May 23, 1997 between  Exhibit 10.01 to
           Jeffrey I. Friedman and the Company.         Form 10-Q filed
                                                        August 8, 1997.

   10.11   Secured Promissory Note dated May 23, 1997   Exhibit 10.02 to
           in the amount of $1,671,000 executed by      Form 10-Q filed
           Jeffrey I. Friedman in favor of the          August 8, 1997.
           Company.

   10.12   Unsecured Promissory Note dated May 23,      Exhibit 10.03 to
           1997 in the amount of $1,671,000 executed    Form 10-Q filed
           by Jeffrey I. Friedman in favor of the       August 8, 1997.
           Company.

   10.14   Share Option Agreement dated November 18,    Exhibit 10.14 to
           1993 by and between the Company and William  Form 10-K filed
           A. Foley, Gerald C. McDonough, Frank E.      March 30, 1993.
           Mosier and Richard T. Schwarz.

   21.1    List of Subsidiaries                         Exhibit 21.1
                                                        filed herewith.

   23.1    Consent of Independent Accountants           Exhibit 23.1
                                                        filed herewith.

   27      Financial Data Schedule                      Exhibit 27 filed
                                                        herewith.
</TABLE>




                                      SIGNATURES

          Pursuant to the requirements of Section 13 or 15(d) of the
          Securities Exchange Act of 1934, the registrant has duly caused
          this report to be signed on its behalf by the undersigned,
          thereunto duly authorized, on the 29th day of March, 1999.

                                           ASSOCIATED ESTATES REALTY 
                                             CORPORATION

                                           By /s/ Jeffrey I. Friedman       
                                           Jeffrey I. Friedman, Chairman of
                                             the Board, President and
                                             Chief Executive Officer
                                            

          Pursuant to the requirements of the Securities Exchange Act of
          1934, this report has been signed below by the following persons
          on behalf of the registrant and in the capacities indicated on
          the 29th day of March, 1999.
<TABLE>
<CAPTION>



           Signature                          Title                      Date     



   <S>                        <C>                                   <C>
   /s/ Jeffrey I. Friedman    Chairman of the Board, President,     March 29, 1999 
   Jeffrey I. Friedman        Chief Executive Officer and Director
                              (Principal Executive Officer)


   /s/ Kathleen L. Gutin      Chief Financial Officer (Principal    March 29, 1999 
   Kathleen L. Gutin          Financial Officer and Principal
                              Accounting Officer)


   /s/ Albert T. Adams        Director                              March 29, 1999 
   Albert T. Adams


   /s/ Gerald C. McDonough    Director                              March 29, 1999 
   Gerald C. McDonough


   /s/ Mark L. Milstein       Director                              March 29, 1999 
   Mark L. Milstein


   /s/ Frank E. Mosier        Director                              March 29, 1999 
   Frank E. Mosier


   /s/ Richard T. Schwarz     Director                              March 29, 1999 
   Richard T. Schwarz


   /s/ Larry E. Wright        Director                              March 29, 1999
   Larry E. Wright<PAGE>
</TABLE>


<PAGE>F1

                            INDEX TO FINANCIAL STATEMENTS

                        ASSOCIATED ESTATES REALTY CORPORATION<PAGE>
<TABLE>
<CAPTION>



   Financial Statements:                                     Page  

     <S>                                                     <C>
     Report of Independent Accountants                        F-2  
     Consolidated Balance Sheets at December 31, 1998
      and 1997                                                F-3  
     Consolidated Statements of Income for the 
      three years ended December 31, 1998, 1997 and 1996      F-4  
     Consolidated Statements of Shareholders' Equity
      for the three years ended December 31, 1998,
      1997 and 1996                                           F-5  
     Consolidated Statements of Cash Flows for the three
      years ended December 31, 1998, 1997 and 1996            F-6  
     Notes to Financial Statements                            F-7  

     Financial Statement Schedules:

           III - Real Estate and Accumulated Depreciation
                 at December 31, 1998                        F-39  
</TABLE>




               All other schedules are omitted because they are not
          applicable or the required information is shown in the financial
          statements or notes thereto.

<PAGE>F2
                          REPORT OF INDEPENDENT ACCOUNTANTS                



          To the Board of Directors and Shareholders of
          Associated Estates Realty Corporation

               In our opinion, the consolidated financial statements listed
          in the accompanying index present fairly, in all material
          respects, the financial position of Associated Estates Realty
          Corporation and its subsidiaries ("the Company") at December 31,
          1998 and 1997, and the results of their operations and their cash
          flows for each of the three years in the period ended December
          31, 1998, in conformity with generally accepted accounting
          principles.  In addition, in our opinion, the financial
          statement schedule listed in the accompanying index, presents
          fairly, in all material respects, the information set forth
          therein when read in conjunction with the related consolidated
          financial statements.  These financial statements and financial
          statement schedule are the responsibility of the Company's
          management; our responsibility is to express an opinion on these
          financial statements and financial statement schedule based on
          our audits.  We conducted our audits of these statements in
          accordance with generally accepted auditing standards which
          require that we plan and perform the audit to obtain reasonable
          assurance about whether the financial statements are free of
          material misstatement.  An audit includes examining, on a test
          basis, evidence supporting the amounts and disclosures in the
          financial statements, assessing the accounting principles used
          and significant estimates made by management, and evaluating the
          overall financial statement presentation.  We believe that our
          audits provide a reasonable basis for the opinion expressed
          above.

          /s/ PricewaterhouseCoopers LLP
          PricewaterhouseCoopers LLP

          Cleveland, Ohio
          March 17, 1999

<PAGE>F3
                        ASSOCIATED ESTATES REALTY CORPORATION
                             CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                            December 31,
                                                         1998            1997     
                        ASSETS
   <S>                                             <C>             <C>
   Real estate assets
     Land                                           $  92,675,356   $ 54,906,050 
     Buildings and improvements                       778,450,807    550,156,521 
     Furniture and fixtures                            30,804,870     24,997,001 
                                                      901,931,033    630,059,572 
       Less:  accumulated depreciation               (153,941,702)  (130,668,538)
                                                      747,989,331    499,391,034 
     Construction in progress                          53,740,292     16,439,393 
       Real estate, net                               801,729,623    515,830,427 
   Cash and cash equivalents                            1,034,655      2,251,819 
   Restricted cash                                      6,718,863     10,125,513 
   Accounts and notes receivable
     Rents                                              2,801,835      2,256,158 
     Affiliates and joint ventures                     13,113,400     14,439,155 
     Other                                              2,293,007      2,385,829 
   Intangible and other assets, net                    13,093,972      6,621,404 
                                                    $ 840,785,355   $553,910,305 

        LIABILITIES AND SHAREHOLDERS' EQUITY 
   Secured debt                                     $  80,042,667   $ 57,817,981 
   Unsecured debt                                     423,862,468    260,352,307 
       Total indebtedness                             503,905,135    318,170,288 
   Accounts payable and accrued expenses               21,525,517     16,197,356 
   Dividends payable                                   10,507,586      7,938,692 
   Resident security deposits                           5,960,971      4,867,011 
   Funds held on behalf of managed properties                                    
     Affiliates and joint ventures                      5,353,394      7,124,217 
     Other                                              4,128,298      2,340,115 
   Accrued interest                                     5,501,634      3,776,884 
   Accumulated losses and distributions of joint
     ventures in excess of investment and advances     12,679,793     12,337,664 
       Total liabilities                              569,562,328    372,752,227 

   Operating partnership minority interest             12,034,880              - 

   Commitments and contingencies                                -              - 
   Shareholders' equity
     Preferred shares, Class A cumulative, without
       par value; 3,000,000 authorized; 225,000
       issued and outstanding                          56,250,000     56,250,000 
     Common shares, without par value, $.10 stated
       value; 50,000,000 authorized; 22,621,958
       and 17,073,773 issued and outstanding
       at December 31, 1998 and 1997, respectively      2,262,195      1,707,377 
     Paid-in capital                                  277,134,988    171,756,307 <PAGE>
     Accumulated dividends in excess of net income    (75,991,638)   (48,552,106)
     Accumulated other comprehensive income                  (875)        (3,500)
     Less:  Treasury shares, at cost, 25,000 shares
       at December 31, 1998                              (466,523)             - 
       Total shareholders' equity                     259,188,147    181,158,078 
                                                    $ 840,785,355   $553,910,305 
</TABLE>
                        The accompanying notes are an integral part
                              of these financial statements.
<PAGE>F4

                        ASSOCIATED ESTATES REALTY CORPORATION
                          CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                   For the year ended December 31,    
                                                    1998          1997         1996    
   <S>                                        <C>            <C>          <C>
   Revenues
    Rental                                     $ 132,514,374  $101,639,584 $ 87,975,036
    Property management fees                       4,704,837     3,752,230    3,779,676
    Asset management fees                          1,248,356             -            -
    Disposition fees                                 247,000             -            -
    Painting services                              1,605,923     1,663,927    1,633,842
    Other                                          2,687,377     1,754,207    1,066,594
                                                 143,007,867   108,809,948   94,455,148
   Expenses and charges
    Property operating and maintenance            58,652,542    43,229,949   37,056,123
    Depreciation and amortization                 24,898,978    19,265,827   15,535,587
    Painting services                              1,616,933     1,491,527    1,436,486
    Preliminary project costs                        298,360       309,794            -
    General and administrative                    10,216,222     6,084,654    5,912,197
    Write-off of software development costs          817,485             -            -
    Charge for unrecoverable funds advanced to
      non-owned properties and other                 291,827     1,764,044            -
    Default waiver fee                               395,000             -            -
    Interest expense                              29,050,346    19,144,260   15,515,956
      Total expenses and charges                 126,237,693    91,290,055   75,456,349
   Income before gain on sale of property, 
    equity in net income of joint
    ventures, minority interest and
    extraordinary items                           16,770,174    17,519,893   18,998,799
   Gain on sale of property                          503,497     1,607,829            -
   Equity in net income of joint ventures            444,692       560,934      305,189
   Minority interest in operating partnership        (78,706)            -            -
   Income before extraordinary items              17,639,657    19,688,656   19,303,988
   Extraordinary (loss) or gain-extinguishment
    of debt                                         (124,895)    1,023,713            -
   Net income                                  $  17,514,762  $ 20,712,369 $ 19,303,988

   Net income applicable to common shares      $  12,030,341  $ 15,227,948 $ 13,819,566

   Earnings Per Common Share - Basic:
    Net income before extraordinary items      $         .61  $        .88 $        .99
    Extraordinary items                        $           -  $        .06 $          -
    Net income                                 $         .61  $        .94 $        .99

   Earnings Per Common Share - Diluted:
    Net income before extraordinary items      $         .60  $        .88 $        .99
    Extraordinary items                        $           -  $        .06 $          -
    Net income                                 $         .60  $        .94 $        .99<PAGE>
   Dividends paid Per Common Share             $        1.86  $       1.86 $       1.80
   Weighted average number of common shares
      outstanding - Basic                         19,865,335    16,198,499   13,931,807
                   - Diluted                      20,059,873    16,215,513   13,931,807
</TABLE>

                               The accompanying notes are an integral part
                                      of these financial statements.
<PAGE>F5

          ASSOCIATED ESTATES REALTY CORPORATION
          CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                                        Class A    Common Shares
                                                                       Cumulative     (at $.10
                                                                       Preferred       stated
                                                            Total        Shares        value)    

   <S>                                                  <C>           <C>          <C>  
   Balance, December 31, 1995                           $139,169,679  $ 56,250,000 $    1,387,238
    Comprehensive income:
     Net income                                           19,303,988             -              -
     Other comprehensive income
      Unrealized losses on securities of $18,500, net
      of reclassification adjustment for gains
      included in net income of $0                           (18,500)            -                -
    Total comprehensive income                            19,285,488             -              -
     Issuance of 1,450,000 common shares, net of
       underwriters' discounts and offering expenses
        of $1,774,222                                     30,669,528             -        145,000
    Common share dividends declared                      (25,624,075)            -              -
    Preferred share dividends declared                    (5,484,422)            -              -
   Balance, December 31, 1996                            158,016,198    56,250,000      1,532,238
    Comprehensive income:
     Net income                                           20,712,369             -              -
     Other comprehensive income
      Unrealized gains on securities of $15,000, net
       of reclassification adjustment for gains
       included in net income of $0                           15,000             -                -
    Total comprehensive income                            20,727,369             -              -
    Issuance of 1,317 restricted common shares                     -             -            131
    Issuance of 1,750,000 common shares, net of                                   
     underwriters' discounts and offering expenses
     of $2,286,806                                        38,838,194             -        175,000
    Stock options exercised                                    1,717             -              8
    Common share dividends declared                      (30,940,979)            -              -
    Preferred share dividends declared                    (5,484,421)            -              -
   Balance, December 31, 1997                            181,158,078    56,250,000      1,707,377
    Comprehensive income:
     Net income                                           17,514,762             -              -
     Other comprehensive income
      Reclassification adjustment for gains
       included in net income of $2,625                        2,625             -              -
    Total comprehensive income                            17,517,387             -              -
    Issuance of 484 restricted common shares                       -             -             48
    Issuance of 5,547,701 common shares relating to
      the MIGRA merger and the acquisition of the
     MIG REIT properties                                 106,063,359             -        554,770
    Additional costs relating to common share offering      (129,860)            -              -<PAGE>
    Purchase of treasury shares                             (466,523)            -              -
    Common share dividends declared                      (39,469,873)            -              -
    Preferred share dividends declared                    (5,484,421)            -              -
   Balance, December 31, 1998                           $259,188,147  $ 56,250,000 $    2,262,195
</TABLE>
<TABLE>
<CAPTION>
                                                                    Accumulated   Accumulated
                                                                    Dividends in     Other      Treasury
                                                       Paid-In       Excess of   Comprehensive   Shares
                                                       Capital       Net Income      Income    (at cost)

   <S>                                              <C>            <C>           <C>            <C>
   Balance, December 31, 1995                       $ 102,567,007  $(21,034,566) $          -  $       - 
    Comprehensive Income:                                                                      
     Net income                                                 -    19,303,988             -          - 
     Other Comprehensive Income
      Unrealized losses on securities of $18,500,
      net of reclassification adjustment for
      gains included in net income of $0                        -             -       (18,500)         - 
    Total comprehensive income                                  -    19,303,988       (18,500)         - 
    Issuance of 1,450,000 common shares, net of
      underwriters' discounts and offering
      expenses of $1,774,222                           30,524,528             -              -         - 
    Common share dividends declared                             -   (25,624,075)             -         - 
    Preferred share dividends declared                          -    (5,484,422)             -         - 
   Balance, December 31, 1996                         133,091,535   (32,839,075)      (18,500)         - 
    Comprehensive Income:
     Net income                                                 -    20,712,369             -          - 
     Other Comprehensive Income
      Unrealized gains on securities of $15,000,
       net of reclassification adjustment for
       gains included in net income of $0                       -              -       15,000          - 
    Total comprehensive income                                  -    20,712,369        15,000          - 
    Issuance of 1,317 restricted common shares               (131)            -             -          - 
    Issuance of 1,750,000 common shares, net
     of underwriters' discounts and offering
     expenses of $2,286,806                            38,663,194             -             -          - 
    Stock options exercised                                 1,709             -             -          - 
    Common share dividends declared                             -   (30,940,979)            -          - 
    Preferred share dividends declared                          -    (5,484,421)            -          - 
   Balance, December 31, 1997                         171,756,307   (48,552,106)       (3,500)         - 
    Comprehensive Income:
     Net income                                                 -    17,514,762             -          - 
     Other Comprehensive Income
      Reclassification adjustment for gains
       included in net income of $2,625                         -             -          2,625         - 
    Total comprehensive income                                  -    17,514,762          2,625         - 
    Issuance of 484 restricted common shares                  (48)            -              -         - 
    Issuance of 5,547,701 common shares relating
      to the MIGRA merger and the acquisition of
      the MIG REIT properties                         105,508,589             -              -         - 
    Additional costs relating to common share
     offering                                            (129,860)            -              -         - 
    Purchase of treasury shares                                 -             -              -    (466,523)
    Common share dividends declared                             -   (39,469,873)             -         - 
    Preferred share dividends declared                          -    (5,484,421)             -         - 
   Balance, December 31, 1998                       $ 277,134,988  $(75,991,638) $       (875)   $(466,523)
</TABLE>

          The accompanying notes are an integral part
          of these financial statements.
<PAGE>F6

          ASSOCIATED ESTATES REALTY CORPORATION
          CONSOLIDATED STATEMENTS OF CASH FLOWS<PAGE>
<TABLE>
<CAPTION>
                                                                 For the year ended December 31,       
                                                                1998           1997           1996     
   <S>                                                   <C>              <C>            <C>
   Cash flow from operating activities:
    Net income                                            $    17,514,762 $  20,712,369  $ 19,303,988 
    Adjustments to reconcile net income to net cash                                       
     provided by operating activities:
      Depreciation and amortization                            24,898,978    19,265,827    15,535,587 
      Minority interest in operating partnership                   78,706             -             - 
      Write-off of software development costs                     817,485             -             - 
      Loss (gain) on extinguishment of debt                       124,895    (1,023,713)            - 
      Gain on sale of property                                   (503,497)   (1,607,829)            - 
      Charge for unrecoverable funds advanced to
        non-owned properties and other                            291,827     1,764,044             - 
      Equity in net income of joint ventures                     (444,692)     (560,936)     (305,189)
      Earnings distributed from joint ventures                    534,474       502,891       423,959 
      Net change in assets and liabilities 
        net of effect of the MIGRA merger:
             - Accounts and notes receivable                      203,650    (2,825,370)   (1,052,793)
             - Accounts and notes receivable of
                 affiliates and joint ventures                  2,497,659    (4,358,520)   (3,387,067)
             - Accounts payable and accrued expenses           (2,654,278)      (37,248)    1,584,630 
             - Other operating assets and liabilities            (257,462)    1,677,352       131,711 
             - Restricted cash                                    988,242    (4,500,510)     (564,619)
             - Funds held for non-owned managed
                 properties                                      (657,169)      862,992       188,755 
             - Funds held for non-owned managed 
                 properties of affiliates and joint 
                 ventures                                      (1,770,823)       65,029      (798,481)
         Total adjustments                                     24,147,995     9,224,009    11,756,493 
      Net cash flow provided by operations                     41,662,757    29,936,378    31,060,481 
   Cash flow from investing activities:
    Real estate acquired or developed (net of liabilities
     assumed)                                                (160,575,973) (131,446,648)  (74,176,202)
    Fixed asset additions                                      (1,893,829)   (1,994,607)   (1,680,625)
    Net proceeds received from sale of property                10,664,750     4,892,668             - 
    Loans receivable - affiliate                                        -    (3,342,000)            - 
    Distributions from (contributions to) joint ventures          166,669       (17,378)       86,018 
      Net cash flow used for investing activities            (151,638,383) (131,907,965)  (75,770,809)
   Cash flow from financing activities:
    Principal payments on mortgage notes                       (9,243,936)  (19,306,272)   (2,921,236)
    Proceeds from mortgage notes                                        -     8,100,000             - 
    Proceeds from senior and medium-term notes                 20,000,000    50,000,000    42,500,000 
    Proceeds from the issuance of common shares, net
     of $2,187,500 and $1,609,500 of underwriting
     commissions and $99,306 and $164,722 of
     offering expenses paid in 1997 and 1996,                                           
     respectively                                                       -    38,838,432    30,669,528 
    Line of credit borrowings                               1,284,600,000   370,900,000   170,950,000 
    Line of credit repayments                              (1,141,600,000) (309,400,000) (167,050,000)
    Deferred financing and offering costs                      (2,145,679)     (815,651)     (822,030)
    Common share dividends paid                               (36,900,979)  (29,897,358)  (24,692,838)
    Preferred share dividends paid                             (5,484,421)   (5,484,421)   (5,484,422)
    Purchase of treasury shares                                  (466,523)            -             - 
    Stock options exercised                                             -         1,717             - 
      Net cash flow provided by financing activities          108,758,462   102,936,447    43,149,002 
   (Decrease) increase in cash and cash equivalents            (1,217,164)      964,860    (1,561,326)
   Cash and cash equivalents, beginning of year                 2,251,819     1,286,959     2,848,285 
   Cash and cash equivalents, end of year                 $     1,034,655 $   2,251,819  $  1,286,959 
</TABLE>

                        The accompanying notes are an integral part
                             of these financial statements.
<PAGE>F7

                        ASSOCIATED ESTATES REALTY CORPORATION
                            NOTES TO FINANCIAL STATEMENTS


          1.   BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

          Business

               Associated Estates Realty Corporation (the "Company") is a
          self-administered and self-managed real estate investment trust
          ("REIT") which specializes in the acquisition, development,
          ownership and management of multifamily properties.  On June 30,
          1998, the Company consummated the merger of MIG Realty Advisors,
          Inc. ("MIGRA") into the Company and the related acquisition of
          eight multifamily properties from subsidiaries of MIG Residential
          REIT, Inc. (the "MIG REIT Properties") and one development
          property.  The aforementioned June 30, 1998 transactions,
          together with the Company's purchase of the MRT properties and a
          newly developed property (Note 2), are collectively referred to
          as the "MIGRA Related Transaction".  In connection with the
          merger, the Company also acquired the property management
          businesses of several of MIGRA's affiliates and the right to
          receive certain asset management fees, including disposition and
          incentive fees, that would have otherwise been received by MIGRA
          upon the sale of certain of the properties owned by institutions
          advised by MIGRA.  MIGRA is a registered investment advisor and
          also functions as a mortgage banker and as a real estate advisor
          to pension systems.  MIGRA recognizes revenue primarily from its
          client's real estate acquisitions and dispositions, loan
          origination and consultation, debt servicing, asset and property
          management and construction lending activities.  MIGRA earns the
          majority of its debt servicing fee revenue from two of its
          pension fund clients.  MIGRA's asset management, property
          management, investment advisory and mortgage servicing operations
          including those of the prior MIGRA affiliates are collectively
          referred to herein as the "MIGRA Operations".

               At December 31, 1998, the Company owned or was a joint
          venture partner in 101 multifamily properties containing 21,558
          units.  Of these properties, 75 were located in Ohio, 11 in
          Michigan, two in Florida, two in Georgia, three in Maryland, one
          in North Carolina, one in Texas, one in Arizona, three in
          Indiana, one in California and one in Pennsylvania. 
          Additionally, the Company managed 57 non-owned properties, 50 of
          which were multifamily properties consisting of 12,426 units (16
          of which are owned by various institutional investors consisting
          of 5,749 units) and seven of which were commercial properties
          containing an aggregate of approximately 782,000 square feet of
          gross leasable area.  Through special purpose entities,
          collectively referred to as the "Service Companies", the Company
          provides property and asset management, investment advisory,
          painting and computer services as well as mortgage origination
          and servicing to both owned and non-owned properties.

          Principles of Consolidation

               The accompanying consolidated financial statements include
          the accounts of the Company, all subsidiaries, the Service
          Companies and the operating partnership.  The Company holds a
          preferred share interest in the Service Companies which entitles
          it to receive 95% of the economic benefits from operations and
          which is convertible into a majority interest in the voting
          common shares.  The outstanding voting common shares of these<PAGE>
          Service Companies are held by an executive officer of the
          Company.  The Service Companies are consolidated because, from a
          financial reporting perspective, the Company is entitled to
          virtually all economic benefits and has operating control.  The
          preferred share interest is not an impermissible investment for
          purposes of the Company's REIT qualification test.
<PAGE>F8
               As further described in Note 2, the Company entered into an
          operating partnership structured as a DownREIT of which an
          aggregate 20% is owned by limited partners.  Interests held by
          limited partners in real estate partnerships controlled by the
          Company are reflected as "Operating partnership minority
          interest" in the Consolidated Balance Sheets.  Capital
          contributions, distributions and profits and losses are allocated
          to minority interests in accordance with the terms of the
          operating partnership agreement.

               One property included in the financial statements is 33-
          1/3% owned by third party investors.  As this property has an
          accumulated deficit, no recognition of the third party interest
          is reflected in the financial statements since it is the
          Company's policy to recognize minority interest only to the
          extent that the third party's investment and accumulated share of
          income exceeds distributions and its share of accumulated losses.
          Investments in joint ventures, that are 50% or less owned by the
          Company, are presented using the equity method of accounting. 
          Since the Company intends to fulfill its obligations as a partner
          in the joint ventures, the Company has recognized its share of
          losses and distributions in excess of its investment.

               All significant intercompany balances and transactions have
          been eliminated in consolidation.

          Use of Estimates

               The preparation of financial statements in accordance with
          generally accepted accounting principles requires management to
          make estimates and assumptions that affect the reported amounts
          of assets and liabilities, disclosure of contingent assets and
          liabilities at the date of the financial statements and reported
          amounts of revenues and expenses during the reporting periods. 
          Actual results could differ from these estimates.

          Cash Equivalents

               The Company considers highly liquid investments with an
          original maturity of three months or less when purchased to be
          cash equivalents.

          Real Estate and Depreciation

               Real estate assets are stated at the lower of cost or fair
          value, as appropriate, less accumulated depreciation. Included in
          construction in progress are parcels of undeveloped land held for
          future development.  Depreciation is provided on a straight-line
          basis over the estimated useful lives of the assets as follows:

               Buildings and improvements         10 - 30 years
               Furniture, fixtures and equipment   3 - 10 years

               The Company capitalizes interest costs on funds used in
          construction, real estate taxes and insurance from the
          commencement of development activity through the time the
          property is ready for leasing.  Expenditures that extend the life
          or improve an asset beyond its original condition are
          capitalized.  Expenditures for maintenance and repairs,  and
          costs incurred in connection with resident turnover such as unit
          cleaning, painting, carpet cleaning or replacement, appliance
          repair or replacement and other associated costs are charged to
          operations.
<PAGE>F9
          Impairment of Long-Lived Assets

               Management reviews the carrying value of real estate assets
          using estimated future cash flows, including estimated proceeds
          from disposition, whenever an event or change in circumstance
          indicates that the asset value may not be recoverable.

               The Company uses the undiscounted cash flow method to
          determine impairment in the carrying value of its long-lived
          assets.  Measurement of an impairment loss is determined by
          reducing the carrying value of the assets to fair value.  Assets
          that are being held for sale or abandonment are recorded at the
          lower of carrying value or fair value less cost to sell.

          Deferred Leasing and Financing Costs

               Costs incurred in obtaining long-term financing are deferred
          and amortized over the life of the associated instrument on a
          straight-line basis, which approximates the effective interest
          method.  Costs incurred with respect to shelf registrations are
          capitalized and allocated on a pro rata basis to subsequent
          offerings thereunder.  External costs incurred in the leasing of
          commercial and retail space are amortized on a straight-line
          basis over the terms of the related lease agreements.

          Intangible Assets

               The intangible assets primarily represents the allocated
          purchase price from the MIGRA Related Transaction associated with
          the acquired advisory, property management and loan servicing
          contracts obtained from the MIGRA merger, as well as the client
          relationships and the MIGRA management team.   The Company will
          review its intangible assets for impairment should any of the
          following events occur: (i) client terminates a contract that is
          not replaced with a new client contract within one year or (ii)
          employment services of certain of the six key employees retained
          by AERC is terminated.  Upon any such occurrence, the Company
          will assess the value of the contract or employment relationship
          terminated and will write-off the appropriate amount.  The
          Company is amortizing its intangible assets on a straight-line
          basis over a six year period.
               
          Revenue Recognition

               The Company's residential property leases are for terms of
          generally one year or less.  Rental income is recognized on the
          straight-line basis. Retroactive revenue increases related to
          budget based Government-Assisted Properties are generally
          recognized based on applications submitted to the U.S. Department
          of Housing and Urban Development ("HUD").  Provision is made for
          estimated amounts of revenue increases that may not be granted.

               Acquisition, management and disposition fees, interest
          income and other fees are recognized when the related services
          are performed and the earnings process is complete.  Servicing<PAGE>
          fee income, related to loans serviced on behalf of the pension
          systems, is recognized when earned and is included in other
          income in the Consolidated Statements of Income.

               Revenues earned by the Service Companies are recognized as
          the related services are performed.
<PAGE>F10

          Operating Partnership Minority Interest

               During 1998, the Company acquired, through a subsidiary
          partnership ("DownREIT"), a majority ownership interest in a
          development property and a newly developed property.  In
          conjunction with these acquisitions, the Company issued a total
          of 522,032 operating partnership units ("OP units") which consist
          of 84,630 Class A OP units, 36,530 Class B OP units, 115,124
          Class C OP units, 62,313 Class D OP units, and 223,435 Class E OP
          units.  These OP units may, under certain circumstances, become
          exchangeable into common shares of the Company on a one-for-one
          basis.  The Class A unitholders are entitled to receive
          distributions per OP unit equal to the per share distributions on
          the Company's common shares.  During 1998, the Company  charged
          $78,706 to minority interest in operating partnership in the
          Consolidated Statements of Income relating to the Class A
          unitholders  allocated share of net income.  For the year ended
          December 31, 1998, the Class B, Class C, Class D and Class E
          unitholders were not entitled to receive an allocation of net
          income and did not receive any cash distributions from the
          operating partnership.

          Income Taxes

               The Company has elected to be taxed as a REIT under the
          Internal Revenue Code of 1986 (the "Code"), as amended.  As a
          REIT, the Company is entitled to a tax deduction for dividends
          paid to its shareholders, thereby effectively subjecting the
          distributed net income of the Company to taxation at the
          shareholder level only, provided it distributes at least 95% of
          its taxable income and meets certain other qualifications.

               The Service Companies operate as taxable C-corporations
          under the Code and have accounted for income taxes in accordance
          with the provisions of Statement of Financial Accounting Standard
          ("SFAS") No. 109, Accounting for Income Taxes.  Taxes are
          provided for those  Service Companies having net profits for both
          financial statements and income tax purposes.  For those Service
          Companies with net operating loss carryforwards, no tax benefits
          have been recorded and the related deferred tax assets have been
          offset in full through a valuation allowance.  The 1998 and 1997
          net operating loss carryforwards for the Service Companies, in
          the aggregate, are approximately $5,361,000 and $4,387,000 and
          expire in the years 2009 to 2018.

               At December 31, 1998 and 1997, the Company's net tax basis
          of properties exceeds the amount set forth in the Company's
          Consolidated Balance Sheets by $54 million and $83 million,
          respectively.

          Derivative Financial Instruments

               The Company may, from time to time, enter into treasury lock
          arrangements or interest rate swap contracts as hedges against
          increasing interest rates.  The Company does not utilize these
          arrangements for trading or speculative purposes.  These<PAGE>
          arrangements, considered qualifying hedges, are not recorded in
          the financial statements until the debt transaction is
          consummated and the arrangement is settled.  The proceeds or
          payments resulting from the settlement of the arrangement are
          deferred and amortized over the life of the debt as an adjustment
          to interest expense.  At December 31, 1998, there were no
          treasury lock arrangements, interest rate swap contracts or other
          derivative instruments outstanding.

          Recent Accounting Pronouncements

               In June 1997, the Financial Accounting Standards Board
          ("FASB") issued SFAS No. 130, Reporting Comprehensive Income. 
          This statement establishes standards for reporting the components
          of comprehensive income and requires that all items that are
          required to be recognized under accounting standards as
          components of comprehensive income be included in a financial
          statement that is displayed with the same prominence as other
          financial statements.  Comprehensive income includes net income
          as well as certain items that are reported directly within a
          separate component of stockholders' equity and bypass net income. 
          The Company adopted the provisions of this statement in 1998. 
          These disclosure requirements had no impact on financial position
          or results of operations.
<PAGE>F11
               In June 1997, the FASB issued SFAS No. 131, Disclosures
          about Segments of an Enterprise and Related Information.  The
          provisions of this statement require disclosure of financial and
          descriptive information about an enterprise's operating segments
          in annual and interim financial reports issued to shareholders. 
          The statement defines an operating segment as a component of an
          enterprise that engages in business activities that generate
          revenue and incur expense, whose operating results are reviewed
          by the chief operating decision maker in the determination of
          resource allocation and performance, and for which discrete
          financial information is available.  The Company adopted the
          provisions of this statement for its 1998 annual reporting. 
          These disclosure requirements had no impact on financial position
          or results of operations.

               In June 1998, the FASB issued SFAS No. 133, Accounting for
          Derivative Instruments and Hedging Activities.  The provisions of
          this statement require that derivative instruments be carried at
          fair value on the balance sheet.  The statement continues to
          allow derivative instruments to be used to hedge various risks
          and sets forth specific criteria to be used to determine when
          hedge accounting can be used.  The statement also provides for
          offsetting changes in fair value or cash flows of both the
          derivative and the hedged asset or liability to be recognized in
          earnings in the same period; however, any changes in fair value
          or cash flow that represent the ineffective portion of a hedge
          are required to be recognized in earnings and cannot be deferred. 
          For derivative instruments not accounted for as hedges, changes
          in fair value are required to be recognized in earnings.  The
          provisions of this statement become effective for quarterly and
          annual reporting beginning January 1, 2000.  Although the
          statement allows for early adoption in any quarterly period after
          June 1998, the Company has no plans to adopt the provisions of<PAGE>
          SFAS No. 133 prior to the effective date.  The impact of adopting
          the provisions of this statement on the Company's financial
          position, results of operations and cash flow subsequent to the
          effective date is not currently estimable and will depend on the
          financial position of the Company and the nature and purpose of
          the derivative instruments in use by management at that time.

          2.   DEVELOPMENT, ACQUISITION AND DISPOSITION ACTIVITY

          Development Activity

               Construction in progress, including the cost of land, for
          the development of multifamily properties was $53,740,292 and
          $16,439,393 at December 31, 1998 and 1997, respectively.  The
          Company capitalizes interest costs on funds used in construction,
          real estate taxes and insurance from the commencement of
          development activity through the time the property is ready for
          leasing.  Capitalized interest, real estate taxes and insurance
          aggregated  approximately $2,704,434, $1,880,830 and $1,394,800
          during the years ended December 31, 1998, 1997 and 1996,
          respectively.  During 1998, two projects were completed, The
          Residence at Barrington, a 288 unit property located in Aurora,
          Ohio (a suburb of Cleveland) at a total cost of construction of
          $25.1 million and The Village of Western Reserve, a 108 unit
          property located in Streetsboro, Ohio (a city located southeast
          of Cleveland) at a total cost of construction of $7.8 million. 
          During 1998, the construction and leasing of 184 additional 
          units at two of the Company's properties were completed at a
          total cost of $11.9 million.  During 1997, one project was
          completed, Bradford at Easton, a 324 unit property located in
          Columbus, Ohio at a total cost of construction of $18.8 million. 
          During 1997, the construction and leasing of 175 additional units
          at three of the Company's properties were completed at a total
          cost of $14.2 million.  During 1996, the construction and leasing
          of 116 additional units at two of the Company's properties were
          completed at a total cost of $6.5 million.
<PAGE>F12

          Acquisition Activity

               During 1998, without regard to the merger of MIGRA and the
          related acquisition of the eight MIG REIT Properties and the two
          properties held in the DownREIT, the Company acquired five
          multifamily properties containing 1,584 units and two parcels of
          land containing 90 acres for an aggregate purchase price of $99.1
          million, including $15.6 million of liabilities assumed,
          principally mortgage indebtedness of $15.0 million.  The acquired
          properties are located in Coconut Creek, Florida; Duluth,
          Georgia; Columbia, Maryland; Indianapolis, Indiana; and Toledo,
          Ohio.  The land parcels are located in Avon, Ohio and Atlanta,
          Georgia. The purchase price of the acquired properties was
          financed using borrowings under an unsecured 90 day term loan of
          $44.5 million and borrowings under the Company's Line of Credit
          of approximately $39.0 million.  Three of the five properties
          were acquired from an entity managed by MIGRA in anticipation of
          the consummation of the other MIGRA Related Transaction.  The
          three properties were owned, in part, by MIG Residential Trust. 
          The aggregate purchase price of these properties was $59.5
          million of which approximately $15.3 million represented assumed<PAGE>
          liabilities.

               On June 30, 1998, the Company consummated the remaining
          MIGRA Related Transaction, except for the acquisition of the
          newly developed property.  As consideration for their interest in
          MIGRA and the affiliated property management businesses, the
          shareholders of MIGRA received 408,314 of the Company's common
          shares.  The number of shares issued was determined based on the
          average closing price of the Company's common shares for the 20
          trading days preceding the date of the merger agreement or $23.63
          per share.  Subject to the achievement of certain performance
          criteria, the former shareholders of MIGRA have the opportunity
          to receive additional contingent consideration to be paid in the
          form of the Company's common shares.  After giving effect to
          certain price adjustments, contingent consideration payable on
          each of June 30, 1999 and 2000 is approximately $872,000 and $2.9
          million, respectively, and is subject to further adjustment.  On
          or about December 31, 1998, the conditions precedent to the
          payment of the first contingent consideration amount of $872,000
          had been satisfied.

               The Company also acquired the MIG REIT Properties for $12.2
          million in cash, the issuance of 5,139,387 common shares of the
          Company and the assumption of approximately $0.7 million in
          liabilities.  The number of common shares was determined based on
          the average closing price of the Company's common shares for the
          20 trading days preceding the purchase of the MIG REIT Properties
          or $18.76 per share.  The cash portion of the purchase price was 
          financed using borrowings made available through the Company's
          Line of Credit.

               In connection with the MIGRA Related Transaction, the
          Company also acquired the general and certain limited partnership
          interests in a partnership that owned a multifamily property in
          development.  In exchange for cash of $15.6 million, the Company
          received 661,663 OP units, representing a 59% general partnership
          interest in AERC HP Advisors Limited Partnership ("HP Advisors"),
<PAGE>F13

          an operating partnership, which owns a parcel of real property
          located in Orlando, Florida upon which a 460 unit multifamily
          apartment complex, Windsor at Kirkman Apartments, is being
          constructed.  Certain limited partners of HP Advisors received
          459,719 OP units, representing four classes of limited
          partnership interests, in exchange for their interests in Windsor
          at Kirkman Apartments.  The number of OP units issued was
          determined with reference to the Company's common shares and is
          based on the average closing price of the Company's common shares
          for the 20 trading days preceding the date of the merger
          agreement or $23.63 per share.  Commencing two years from the
          date of issuance, the holders of the Class A OP units can present
          such Class A OP units for redemption to the operating partnership
          for cash, subject to certain conditions.  The Company has the
          option to redeem the OP units for  common shares, exchangeable on
          a one-for-one basis, or the cash equivalent amount.  The Class B
          and C OP units and Class E OP units, become exchangeable at the
          option of the Company into Class A OP units upon the attainment
          of certain operating thresholds, one and two years from the date
          of the merger closing, respectively.  The cash paid by the
          Company in exchange for its OP units in HP Advisors was financed<PAGE>
          using borrowings made available through the Company's Line of
          Credit.

               In October 1998, the final MIGRA Related Transaction was
          completed by the Company acquiring the general and certain
          limited partnership interests in a partnership that owns a
          multifamily property located in Pembroke Pines, Florida
          containing 368 units for a purchase price of approximately $34.2
          million.  In exchange for cash of $16.0 million and the
          assumption of mortgage indebtedness of $16.5 million, the Company
          received 1,887,345 OP units, representing a general partnership
          interest in HP Advisors.  Certain limited partners of HP Advisors
          received 62,313 Class D OP units in exchange for their interests
          in the property. The number of OP units issued was determined
          based on the average closing price of the Company's common shares
          for the 20 trading days preceding the targeted closing date of
          the acquisition or $17.54 per share.  The Class D OP units are
          exchangeable into Class A OP units at the option of the Company,
          subject to certain  conditions, two years from the date of merger
          closing and upon the attainment of certain operating thresholds. 
          The cash paid by the Company in exchange for its OP units in HP
          Advisors was financed using borrowings made available through the
          Company's Line of Credit.

               The Company's right to exchange Class B, Class C, Class D
          and Class E OP units into Class A OP units is conditioned upon
          obtaining certain certificates of occupancy, as set forth in the
          agreement, at the Windsor at Kirkman Apartments property.

               In connection with the MIGRA Related Transaction, the
          Company recorded the following amounts: (i) accounts receivables
          and miscellaneous prepaid expenses of $2.9 million, (ii)
          intangible assets of $4.2 million, (iii) real estate assets of
          $239.7 million, (iv) accounts payable and accrued expenses of
          $4.8 million, (v) accrued real estate taxes of $0.5 million, (vi)
          security deposits of $0.8 million, (vii) mortgage indebtedness of
          $31.5 million, (viii) borrowings on the MIGRA Line of Credit
          Facilities of $1.0 million, (ix) borrowings on the Company's Line
          of Credit of $90.1 million, (x) operating partnership units of
          $12.0 million and (xi) common stock and additional paid in
          capital of $106.1 million.

               During 1997, the Company acquired, in separate purchase
          transactions, eight multifamily properties containing an
          aggregate of 1,762 units and two parcels of land consisting of
          14.7 acres for an aggregate purchase price of $105.1 million, of
          which $4.5 million represented liabilities assumed.  The acquired
          properties are located in Clinton Township and Farmington Hills,
          Michigan; Indianapolis, Indiana; and Cincinnati, Columbus and
          Toledo, Ohio.  The purchase price of these acquired properties
          has been financed primarily with proceeds from borrowings on the
          Company's Line of Credit.
<PAGE>F14
               During 1996, the Company acquired, in separate purchase
          transactions, six multifamily properties containing an aggregate
          of 1,289 units and three parcels of undeveloped land consisting
          of 43 acres for an aggregate purchase price of $59.1 million,
          which were financed with (i) borrowings under the Company's Line
          of Credit of $46.1 million, (ii) net proceeds of $9.9 million
          from the issuance of a Medium-Term Note and (iii) the assumption
          of mortgage indebtedness of $3.1 million.

          Disposition Activity

               In December 1998, the Company sold an operating property for
          net cash proceeds of $10.7 million, resulting in a gain of
          $503,497.  The net cash proceeds were used to pay down the
          Company's Line of Credit. 

               In December 1997, the Company sold a 90 acre parcel of land
          zoned for office and industrial use.  Net cash proceeds from the
          sale of $4.9 million, resulting in a gain of $1.6 million, were
          placed in a trust which restricted the Company's use of these
          funds for the exclusive purchase of other property of like-kind
          and qualifying use (Note 3).  The like-kind exchange was
          consummated in 1998.

          3.   RESTRICTED CASH

               Restricted cash, some of which is required by HUD for
          certain government-subsidized properties, includes residents'
          security deposits, reserve funds for replacements, other escrows
          held for the future payment of real estate taxes and in 1997,
          funds held in trust for a pending like-kind exchange (Note 2). 
          The reserve funds for replacements are intended to provide cash
          to defray future costs that may be incurred to maintain the
          associated property.  In addition, certain escrows are maintained
          in connection with mortgage servicing operations.

               Restricted cash is comprised of the following:
<TABLE>
<CAPTION>
                                                 1998          1997    

               <S>                            <C>         <C>
               Like-kind exchange trust       $         -  $  4,863,760
               Resident security deposits         862,369       805,172
               Investor's escrow                2,445,352             -
               Escrow and reserve funds for              
                replacements required by
                mortgagees                      3,411,142     4,456,581
                                              $ 6,718,863  $ 10,125,513
</TABLE>

               Amounts held in the like-kind exchange trust were invested
          in money market funds at December 31, 1997.  These funds were
          used exclusively for the purchase of a multifamily property in a
          like-kind exchange (Note 2). Resident security deposits are held
          in separate bank accounts in the name of the properties for which
          the funds are being held.  Investor's escrow represent funds held
          by the Company primarily for the payment of operating expenses
          associated with properties managed by the Company on behalf of
          its pension fund clients.  These funds are held in short term
          investments.  Reserve funds for replacements are invested in a
          combination of money market funds, U.S. treasury bills with
          maturities less than 18 months, and collateralized mortgage
          obligations issued by the Federal Home Loan Mortgage Company
          ("FHLMC") maturing in 2023.

<PAGE>15
               Debt securities owned with a maturity at date of purchase of
          less than 18 months are classified as "held to maturity" and
          securities with a maturity at date of purchase greater than 18
          months are classified as "available for sale".  Securities
          classified as held to maturity are measured at amortized cost. 
          Securities classified as available for sale are measured at fair
          value.  Adjustments to fair value of the securities available for
          sale, in the form of unrealized holding gains and losses, is
          excluded from earnings and reported net of tax, where applicable,
          as a separate component of comprehensive income.  At December 31,<PAGE>
          1998 and 1997, held to maturity securities included: treasury
          bills with a cost of $848,917 and $1,873,088 and a fair value of
          $876,235 and $1,904,255, respectively, and certificates of
          deposits with a cost and estimated fair value of $488,000 at
          December 31, 1998.  Available for sale investments included FHLMC
          securities with a cost of $99,500 and $398,000 at December 31,
          1998 and 1997, respectively.

          4.   INTANGIBLE AND OTHER ASSETS

               Intangible assets, deferred charges and prepaid expenses
          consist of the following:
<TABLE>
<CAPTION>
                                                    1998           1997    

          <S>                                   <C>            <C> 
          Intangible assets                     $  4,159,236   $        - 
          Deferred financing and leasing costs     5,147,550    3,739,789 
          Less:  accumulated amortization         (1,547,429)    (886,000)
                                                   7,759,357    2,853,789 
          Prepaid expenses                         3,914,114    2,325,067 
          Other assets                             1,420,501    1,442,548 
                                                $ 13,093,972   $6,621,404 
</TABLE>


               Amortization expense was $1,325,251, $700,118, and $608,594
          for the years ended December 31, 1998, 1997 and 1996,
          respectively.

          5.   EXTRAORDINARY ITEMS AND OTHER CHARGES

               In 1998, upon the refinancing of the Line of Credit,
          unamortized deferred financing costs were written off.  In 1997,
          an unamortized debt premium was written off upon the early
          repayment of mortgage debt.  These transactions have been
          reflected as an extraordinary loss of $124,895 and an
          extraordinary gain of $1,023,713 in 1998 and 1997, respectively.

               During 1998, the Company abandoned its efforts to convert
          its proprietary automated leasing information system to a
          Windows(c) version.  Accordingly, the Company wrote off $817,485
          of costs which had been previously capitalized.  This write-off
          is reflected in the Consolidated Statements of Income.

               During 1998 and 1997, the Company wrote off $91,827 and
          $1,764,044, respectively, of receivables.  The 1998 receivable
          write-off was comprised of an advance to a former managed but
          non-owned, non-related party property.  The 1997 receivable
          write-off was principally comprised of two advances to managed
          but non-owned, non-related party properties.  Additionally, in
          1998, the Company reserved $200,000 with respect to a receivable
          from an investor in a managed but non-owned property.  This
          write-off and reserve is reflected as a charge for unrecoverable
          funds advanced to non-owned properties and other in the
          Consolidated Statements of Income.
<PAGE>F16

          6.   DEBT

               The Company's borrowings are evidenced by both secured and
          unsecured debt.  Secured debt consists of the following:
<TABLE>
<CAPTION>
                                                      1998         1997    

           <S>                                   <C>           <C>
           Conventional mortgage debt, maturing
             at various dates to 2007             $52,176,354  $29,396,477
           Federally insured mortgage debt,
             maturing at various dates to 2024     27,866,313   28,421,504
                                                  $80,042,667  $57,817,981
</TABLE>


          Conventional Mortgage Debt

               Conventional mortgages payable are comprised of seven and
          four loans at December 31, 1998 and 1997, respectively, each of
          which is collateralized by the associated real estate and
          resident leases.  All but one conventional mortgage with a
          principal amount of $16.5 million assumed in 1998 are
          nonrecourse, fixed rate, project specific loans.  The remaining
          loan has a variable interest rate.  Mortgages payable are
          generally due in monthly installments of principal and/or
          interest and mature at various dates through March 1, 2007.  On
          June 30, 1998, the Company paid off a variable rate $8.1 million
          mortgage.  The weighted average interest rate of the conventional
          fixed rate mortgages was 8.75% and 8.52% at December 31, 1998 and
          1997, respectively.  The weighted average interest rate of the
          conventional variable rate mortgages was 6.94% at December 31,
          1998.

          Federally Insured Mortgage Debt

               Federally insured mortgage debt which encumbered seven of
          the properties at December 31, 1998 and 1997 (including one
          property which is funded through Industrial Development Bonds),
          is insured by HUD pursuant to one of the mortgage insurance
          programs administered under the National Housing Act of 1934. 
          These government-insured loans are nonrecourse to the Company. 
          Payments of principal, interest and HUD mortgage insurance
          premiums are made in equal monthly installments and mature at
          various dates through March 1, 2024.  At December 31, 1998, six
          of the seven federally insured mortgages have a fixed rate and
          the remaining mortgage ($1,841,854) is variable rate.  Interest
          rates on the HUD-insured indebtedness range from 7.0% to 10.25%. 
          The weighted average interest rate of the federally insured
          mortgages was 7.63% at December 31, 1998 and 1997.

               Under certain of the mortgage agreements, the Company is
          required to make escrow deposits for taxes, insurance and
          replacement of project assets.  The variable rate mortgage is
          secured by a letter of credit which is renewed annually.

               Real estate assets pledged as collateral for all mortgage
          debt had a net book value of $116,367,505 and $50,030,137 at
          December 31, 1998 and 1997, respectively.

               Unsecured debt consists of the following:
<TABLE>
<CAPTION>
                                                1998          1997    
   <S>                                      <C>           <C>
   Senior Notes, due 2000 to 2002 with
     interest payable quarterly, net of
     unamortized discounts of $84,097 and
     $147,693                               $  84,915,903 $  84,852,307
   Medium-Term Notes, due 2001 to 2026
     with interest payable quarterly          112,500,000    92,500,000
   Line of Credit, due 2001                   226,446,565    83,000,000
                                            $ 423,862,468 $ 260,352,307<PAGE>
</TABLE>

<PAGE>F17

          Senior Notes

               The Senior Notes were issued during 1995 in the principal
          amounts of $75 million and $10 million and accrue interest at
          8.38% and 7.10%, respectively, and mature in 2000 and 2002,
          respectively.  The balance of the $75 million Senior Note, net of
          unamortized discounts, was $74.9 million at December 31, 1998 and
          1997.

          Medium-Term Notes Program

               The Company had 11 Medium-Term Notes (the "MTN's")
          outstanding having an aggregate balance of $112.5 million and ten
          MTN's outstanding with an aggregate balance of $92.5 million at
          December 31, 1998 and 1997, respectively.  The principal amounts
          of these MTN's range from $2.5 million to $20 million and bear
          interest from 6.18% to 7.93% over terms ranging from two to 30
          years, with a stated weighted average maturity of 9.27 years at
          December 31, 1998.  The holders of two MTN's with stated terms of
          30 years each have a right to repayment of five and seven years
          from the issue date of the respective MTN.  If these holders
          exercised their right to prepayment, the weighted average
          maturity would be 4.91 years.  The weighted average interest rate
          of the 11 MTN's is 6.99% for the year ended December 31, 1998 and
          6.97% for the ten MTN's for the year ended December 31, 1997. 
          One and four of the MTN's in the aggregate amounts of $20.0
          million and $50.0 million were issued in 1998 and 1997,
          respectively, with the balance issued in 1996.

               The Company's current MTN Program provides for the issuance,
          from time to time, of up to $102.5 million of MTN's due nine
          months or more from the date of issue and may be subject to
          redemption at the option of the Company or repayment at the
          option of the holder prior to the stated maturity date.  These
          MTN's may bear interest at fixed rates or at floating rates and
          can be issued in minimum denominations of $1,000.  At December
          31, 1998, there was $62.5 million of additional MTN borrowings
          available under the program.

               From time to time, the Company may enter into hedge
          agreements to minimize its exposure to interest rate risks. 
          There are no interest rate protection agreements outstanding as
          of December 31, 1998.

          Line of Credit

               In June 1998, the Company completed a new unsecured $200
          million revolving credit facility (the "Line of Credit") which
          replaced a $100 million unsecured revolving credit facility. 
          During the third quarter of 1998, the Line of Credit was
          increased from $200 million to $250 million.  The new agreement
          provides for an extension of the term for an additional year
          through June 2001 with the Company having the option to extend
          the term through June 2002.  The Line of Credit includes certain<PAGE>
          restrictive covenants which, among others, requires the Company
          to (i) maintain a minimum level of net worth, (ii) limit
          dividends to less than 95% and 90% of Distributable Cash Flow, as
          defined in the agreement, for 1999 and 2000, respectively, and
          (iii) maintain certain debt coverage ratios.  The Company's
          borrowings under this Line of Credit bear interest at variable
          rates based on the prime rate or LIBOR plus a specified spread,
          depending on the Company's long term senior unsecured debt rating
          from Standard and Poor's and Moody's Investors Service.  An
          annual commitment fee of 15 basis points on the maximum
          commitment, as defined in the agreement, payable annually in
          advance on each anniversary date.  The Line of Credit is used to
          finance the acquisition of properties, to provide working capital
          and for general corporate purposes.  At December 31, 1998 and
          1997, $226.0 million and $83.0 million, respectively, were
          outstanding under this facility.  The weighted average interest
          rate on borrowings outstanding under the Line of Credit was 6.88%
          and 7.04% at December 31, 1998 and 1997, respectively.
<PAGE>F18
               At March 31, 1998, the Company was in violation of certain
          financial ratio covenants under the Line of Credit.  The Company
          received waivers of those violations through June 30, 1998. 
          Additionally, the Company advised its bank group that it was not
          in compliance with one of the financial covenants concerning the
          Company's net worth as of September 30, 1998.  The net worth
          covenant required that the Company maintain a minimum net worth
          of $400 million, based on a formula that incorporates the
          annualized multiple of the most recent quarter's earnings before
          interest, taxes, depreciation and amortization ("EBITDA"), as
          defined in the agreement.  The Company negotiated with its bank
          group for a waiver by the banks of the breach of the net worth
          covenant, along with an increase in borrowing costs under its
          Line of Credit from LIBOR plus 100 basis points to LIBOR plus 140
          basis points.  In addition, certain of the covenants, including
          the minimum net worth covenant, were modified to provide the
          Company with a limited increase in flexibility.  The minimum net
          worth covenant was reduced from $400 million to $325 million. 
          The bank group continued to make advances under the Line of
          Credit following the Company's notification that it was not in
          compliance with the net worth covenant.  A $395,000 default
          waiver fee was paid in December 1998 and is reflected in the
          Consolidated Statements of Income.

               MIGRA maintains a $500,000 Line of Credit facility ("MIGRA
          Line of Credit Facility") which the Company assumed at the time
          of the merger.  MIGRA's borrowings under this facility bears
          interest at prime plus one percent.  The MIGRA Line of Credit
          Facility matures on May 1, 2000.  At December 31, 1998, $446,565
          was outstanding under this facility.  The weighted average
          interest rate on borrowings outstanding under the MIGRA Line of
          Credit Facility was 9.85% at December 31, 1998.  In connection
          with the merger, the Company assumed an additional $500,000 Line
          of Credit Facility that was paid off at maturity, on October 31,
          1998. 

               As of December 31, 1998, the scheduled maturities of secured
          and unsecured indebtedness for each of the next five years and
          thereafter, are as follows:
<TABLE>

                <S>                 <C>
                1999                $  21,708,053
                2000                   90,807,745
                2001                  264,686,455
                2002                   26,209,368
                2003                   13,812,869
                Thereafter             86,680,645
                                    $ 503,905,135
</TABLE>
          7.   INVESTMENTS IN AND ADVANCES TO JOINT VENTURES

               At December 31, 1998, the Company's interests in the joint
          venture partnerships are as follows:
<TABLE>
<CAPTION>
                                     Ownership

                <S>                     <C>
                Americana               33-1/3%
                Euclid House            33-1/3%
                Gates Mills Towers      33-1/3%
                Watergate               33-1/3%
                College Towers           50%
                Highland House           50%
                Lakeshore Village        50%
</TABLE>
               Summarized financial information for these joint ventures is
          as follows:
<TABLE>
<CAPTION>

          Balance sheet data
                                      1998          1997    

   <S>                            <C>           <C>
   Real estate, net               $12,860,390   $13,812,528 
   Other assets                     4,196,368     4,171,028 
                                  $17,056,758   $17,983,556 

   Amounts payable to the Company $   159,872   $   147,349 
   Mortgages payable               50,374,723    51,132,057 
   Other liabilities                3,641,143     2,995,699 
   Accumulated deficit            (37,118,980)  (36,291,549)
                                  $17,056,758   $17,983,556 
</TABLE>

<TABLE>
<CAPTION>
          Operating data
                                                    1998          1997         1996    

          <S>                                   <C>           <C>          <C>
          Rental revenues                       $19,278,712   $18,775,127  $18,254,406
          Other revenues                            174,774       129,490      127,729
          Operating and maintenance expenses     12,316,421    11,020,783   11,093,688
          Depreciation and amortization           1,316,451     1,384,453    1,493,727
          Interest expense                        4,803,070     5,119,462    5,176,499
          Net income                            $ 1,017,544   $ 1,379,919  $   618,221

          Company's proportionate interest in:
             Depreciation and amortization      $   475,675   $   496,983  $   533,248
             Interest expense                     1,656,652     1,763,156    1,782,706
             Net income of joint ventures           444,692       560,934      305,189<PAGE>
</TABLE>

               The Company's proportionate share of net distributions was
          $701,143, $485,513 and $509,977 for the years ended December 31,
          1998, 1997 and 1996, respectively.  Revenues from property
          management fees charged to joint ventures aggregated $784,111,
          $764,338 and $746,514 for the years ended December 31, 1998, 1997
          and 1996, respectively.  The corresponding expenses are included
          in the operating and maintenance expenses of the joint ventures,
          as set forth above.

               Lakeshore Village is governed by regulations pursuant to the
          property's rent subsidy and mortgage insurance programs under
          HUD, which contain provisions governing certain aspects of the
          operations of the property (Note 10).  Rent subsidies of
          $739,278, $785,883 and $802,517 for the years ended December 31,
          1998, 1997 and 1996, respectively, were received by the property.

          8.   TRANSACTIONS WITH AFFILIATES AND JOINT VENTURES

          Management and Other Services
               The Company provides management and other services to (and
          is reimbursed for certain expenses incurred on behalf of) certain
          non-owned properties in which the Company's Chief Executive
          Officer and/or other related parties have varying ownership
          interests.  The entities which own these properties, as well as
          other related parties, are referred to as "affiliates".  The
          Company also provides similar services to joint venture
          properties.
<PAGE>F20

               Summarized affiliate and joint venture transaction activity
          follows:

<TABLE>
<CAPTION>

                                                 1998          1997         1996    

   <S>                                       <C>           <C>          <C>
   Property management fee and other
    miscellaneous service revenues
                       - affiliates          $ 2,283,066   $ 2,416,850  $ 2,530,165 
                       - joint ventures          939,813       921,701      903,593 
   Painting service revenues
                       - affiliates              350,014       460,218      944,769 
                       - joint ventures          322,831       165,956      155,763 
   Expenses incurred on behalf of and                                  
     reimbursed by (1) - affiliates            4,426,066     4,478,437    3,959,548 
                       - joint ventures        2,626,631     2,540,621    2,509,324 
   Interest income     - affiliates              695,367       697,990      201,238 
   Interest expense    - affiliates             (344,448)     (297,246)    (261,071)
                       - joint ventures          (24,324)      (24,091)     (21,865)
<FN>
              
          (1)  Primarily payroll and employee benefits, reimbursed at cost.<PAGE>
</FN>
</TABLE>

               Property management fees and other miscellaneous receivables
          due from affiliates and joint venture properties aggregated
          $6,677,611 and $4,542,798 at December 31, 1998 and 1997,
          respectively.  Other miscellaneous payables due to affiliates and
          joint venture properties aggregated $0 and $329,000 at December
          31, 1998 and 1997, respectively.

          Advances to Affiliates and Joint Ventures
               In the normal course of business, the Company advances funds
          on behalf of, or holds funds for the benefit of, affiliates and
          joint ventures.  Funds advanced to affiliates and joint ventures
          aggregated $5,555,732 and $880,057 at December 31, 1998,
          respectively, and $9,048,403 and $847,954 at December 31, 1997,
          respectively.  Except for insignificant amounts, advances to
          affiliates bear interest; the weighted average rate charged was
          8.3% during 1998 and 1997.  The Company held funds for the
          benefit of affiliates and joint ventures in the aggregate amount
          of $3,174,898 and $2,178,496 at December 31, 1998, respectively,
          and $4,989,674 and $1,805,543 at December 31, 1997, respectively.

               In February 1998, certain affiliated entities which owed the
          Company a substantial amount of the advances described above,
          made capital calls to their partners for the purpose of effecting
          repayment of such advances.  Thereafter, approximately $4.0
          million of advances were repaid pursuant to such capital calls. 
          However, a corporation (the "Corporation") owned by a member of
          the Company's Board of Directors, and his siblings (including the
          wife of the Company's Chairman and Chief Executive Officer) which
          serves as general partner of certain affiliated entities, had
          informed the Company that the Corporation has caused the
          commencement of a review giving rise to expenditures of
          approximately $2.9 million of capital calls relating to certain
          HUD subsidized properties.  The Company believed that all
          expenditures were appropriate and that the ultimate outcome of
          any disagreement would not have a material adverse effect on the
          Company's financial position, results of operations or cash
          flows.  
<PAGE>F21
               On March 11, 1999, the Company, the Corporation, certain
          shareholders of the Corporation and others entered into a
          settlement agreement which resolved all disputes concerning the
          aforementioned expenditures and other issues concerning the
          management by the Company or one of its Service Companies of
          various properties owned by entities in which the Corporation was
          a general partner.  Pursuant to that settlement agreement, the
          Corporation and other affiliates funded all outstanding advances
          made by the Company.  At December 31, 1998, amounts outstanding
          which were subsequently funded pursuant to the settlement
          agreement were $4.7 million.

          Notes receivable
               At December 31, 1998 and 1997, two notes of equal amounts
          were receivable from the Company's Chief Executive Officer
          aggregating $3,342,000 (included in "Accounts and notes
          receivables-affiliates and joint ventures").  The notes were
          entered into on May 23, 1997 and bear interest, payable quarterly
          at the 30-day LIBOR plus the LIBOR margin on the Company's Line
          of Credit, with principal due May 1, 2002.  The 30-day LIBOR
          averaged 5.57% during 1998.  One of the notes is collateralized
          by 150,000 of the Company's common shares; the other note is
          unsecured.  The Company recognized interest income of $227,833
          and $143,289 for the years ended December 31, 1998 and 1997,
          respectively, relating to these notes.

          9.   NOTEHOLDER INTEREST

               The Company has a noteholder interest in one multifamily
          property which, since 1984, has been unable to generate
          sufficient cash flow, as defined, to meet the scheduled interest
          payments under notes payable to the Company.  Accordingly, the
          Company is entitled to all cash flows from operations.  To the
          extent that the cumulative unpaid debt service on the notes is
          greater than seven years of aggregate principal and interest
          amortization (the cumulative amount of debt service), which
          occurred in 1995, the Company can exercise its rights under a
          security agreement and foreclose on the property.  Because, in
          substance, the Company will eventually own title to the property,
          most likely through foreclosure, the property is presented in the
          financial statements as if owned by the Company.  Summarized
          financial information for this property is as follows:
<TABLE>
<CAPTION>
                                             1998        1997    

                <S>                      <C>         <C>
                Real estate, net         $1,301,603  $1,441,646 
                Other assets                847,497     803,416 
                                         $2,149,100  $2,245,062 

                Mortgage notes payable   $4,125,834  $4,295,287 
                Other liabilities           360,745     399,677 
                Accumulated deficit      (2,337,479) (2,449,902)
                                         $2,149,100  $2,245,062 
</TABLE>

<TABLE>
<CAPTION>
                                            1998       1997       1996   

               <S>                       <C>        <C>        <C>
               Rental and other revenue  $2,309,937 $2,264,592 $2,270,750
               Property operating and
                  maintenance expenses    1,444,442  1,392,571  1,202,178
               Depreciation and             151,814    148,224    143,949
               amortization
               Interest expense             317,244    325,764    335,644
               Net income                $  396,437 $  398,033 $  588,979

</TABLE>

<PAGE>F22

          10.  COMMITMENTS AND CONTINGENCIES

          Leases
               The Company owns one property which derives part of its
          rental revenues from commercial tenants with noncancellable
          operating leases.  Future minimum lease payments to be received,
          assuming no new or renegotiated leases, or option extensions, for
          each of the next five years and thereafter, are as follows:

<TABLE>
                         <S>               <C> 
                         1999              $   949,778
                         2000                  643,140
                         2001                  327,036
                         2002                   80,057
                         2003                   70,686
                         Thereafter            353,433
                                           $ 2,424,130
</TABLE>
               The Company leases certain equipment under capital leases. 
          Such equipment is included in property, plant and equipment with
          a cost of $1,599,473 and accumulated depreciation of $702,929 at
          December 31, 1998.  The Company also leases certain equipment
          under operating leases.  Future minimum lease payments under all
          capital and noncancellable operating leases in which the Company
          is the lessee, principally for ground leases, for each of the<PAGE>
          next five years and thereafter, are as follows:

<TABLE>
<CAPTION>
                                            Capital     Operating 

                         <S>               <C>         <C>
                         1999              $  410,666  $  129,521
                         2000                 235,321     129,521
                         2001                 140,485     127,166
                         2002                  69,763     101,261
                         2003                   5,302     101,261
                         Thereafter                 -   5,175,418
                                              861,537  $5,764,148
                         Less interest         95,369
                                           $  766,168
</TABLE>
               Certain of the ground lease agreements contain provisions
          which, upon expiration of the lease, require reversion of the
          land and building to the lessor.  Such provisions exist for nine
          properties included in the financial statements and expire at
          various dates from 2021 to 2086.  Rental revenues derived from
          such properties were $9,558,571, $9,476,338 and $9,376,871 for
          the years ended December 31, 1998, 1997 and 1996, respectively. 
          Furthermore, at the end of the term of the lease, any remaining
          replacement reserves revert to the lessor.  Management believes
          that the replacement reserves will be utilized for their intended
          purpose prior to the end of the lease term.  Such cash reserves
          included in restricted cash were $1,257,605 and $1,564,010 at
          December 31, 1998 and 1997, respectively.  With respect to such
          leases, the Company incurred ground rent expense of $101,261 for
          each of the years ended December 31, 1998, 1997 and 1996.

               The Company owns one property which is subject to a warranty
          deed reversion provision.  This provision requires that the
          assignment of fee simple title shall expire in 2037.  At December
          31, 1998, the net book value of this property was $1,619,006.
<PAGE>F23
          Government Programs
               Certain of the Company's properties are governed by
          regulations pursuant to rent subsidies or mortgage insurance
          programs, which contain provisions governing certain aspects of
          the operations of the properties.  Among other things, such
          provisions may include the maintenance of a reserve fund for
          replacements, the renting of properties to qualifying residents,
          and the requirement to make distributions in accordance with
          certain regulations.  Certain approvals may be required to
          encumber properties having rental subsidies.

               The rent subsidy program provides that HUD will make monthly
          housing assistance payments to the Company on behalf of persons
          who reside in approved properties and who meet the eligibility
          criteria.  The amount of the total monthly rental and the subsidy
          is determined at least annually by HUD.  This arrangement is
          evidenced by a contract between HUD and the Company.  Such
          contracts have scheduled expiration dates between August 2000 and
          November 2019.  HUD may abate subsidy payments if the Company
          defaults on any obligations under such contracts and fails to
          cure each default after receiving notice thereof.  Rent subsidies
          of $10,403,845, $11,004,881 and $11,174,488 for the years ended
          December 31, 1998, 1997 and 1996, respectively, were recognized
          in income by the 15 wholly owned properties eligible for federal
          rent subsidies.  As discussed in Note 6, certain obligations are
          insured by federal mortgage insurance programs.  The Company
          believes that either the contracts will be renewed, the Company
          will enter into another government subsidized or mortgage<PAGE>
          restructuring program, or that the properties will be operated as
          conventional, market-rate apartments upon expiration of the
          contracts.

          11.  RAINBOW TERRACE APARTMENTS

               On February 9, 1998, HUD notified the Company that Rainbow
          Terrace Apartments, Inc. ("RTA"), the Company's subsidiary
          corporation that owns Rainbow Terrace Apartments, was in default
          under the terms of the Regulatory Agreement and Housing
          Assistance Payments Contract ("HAP Contract") pertaining to this
          property.  Among other matters, HUD alleged that the property was
          poorly managed and that RTA had failed to complete certain
          physical improvements to the property.  Moreover, HUD claimed
          that the owner was not in compliance with numerous technical
          regulations concerning whether certain expenses were properly
          chargeable to the property.  As provided in the Regulatory
          Agreement and HAP Contract, in the event of a default, HUD has
          the right to exercise various remedies including terminating
          future payments under the HAP Contract and foreclosing the
          government-insured mortgage encumbering the property.

               This controversy arose out of a Comprehensive Management
          Review of the property initiated by HUD in the Spring of 1997,
          which included a complete physical inspection of the property.  
          In a series of written responses to HUD, the Company stated its
          belief that it had corrected the management deficiencies cited by
          HUD in the Comprehensive Management Review (other than the
          completion of certain physical improvements to the property) and
          justified the expenditures questioned by HUD as being properly
          chargeable to the property in accordance with HUD's regulations. 
          Moreover, the Company stated its belief that it had repaired any
          physical deficiencies noted by HUD in its Comprehensive
          Management Review that might pose a threat to the life and safety
          of its residents.

               In June 1998, HUD notified the Company that all future
          Housing Assistance Payments ("HAP") for RTA were abated and
          instructed the lender to accelerate the balance due under the
          mortgage.  Subsequent to the notification of the HAP abatements
          and the acceleration of the mortgage, the lender advised the
          Company that the acceleration notification had been rescinded
          pursuant to HUD's instruction.  HUD then notified the Company
          that the HAP payments would be reinstated and that HUD was
          reviewing further information concerning RTA provided by the
          Company.  The Company has received the monthly HAP payments for
          RTA. 
<PAGE>F24
               In June 1998, the Company filed a lawsuit against HUD
          seeking to compel HUD to review certain budget based rent
          increases submitted to HUD by the Company in 1995. 

               Since June 1998, the Company has been involved in ongoing
          negotiations with HUD for the purpose of resolving these and
          other disputes concerning other properties managed or formerly
          managed by the Company or one of the Service Companies, which
          were similarly the subject of Comprehensive Management Reviews
          initiated by HUD in the Spring of 1997.

               On March 12, 1999, the Company, Associated Estates
          Management Company ("AEMC"), RTA, PVA Limited Partnership
          ("PVA"), the owner of Park Village Apartments, and HUD, entered
          into a comprehensive settlement agreement (the "Settlement<PAGE>
          Agreement") for the purpose of resolving certain disputes
          concerning property operations at Rainbow Terrace Apartments,
          Park Village Apartments ("Park Village"), Longwood Apartments
          ("Longwood") and Vanguard Apartments ("Vanguard").  Longwood was
          managed by the Company until January 13, 1999.  Park Village is
          managed by the Company.  Vanguard was managed by AEMC until
          December 1997.  All four properties are encumbered by HUD insured
          mortgages, governed by HUD imposed regulatory agreements and
          subsidized by Section 8 Housing Assistance Payments.

               Under the terms of the Settlement Agreement, HUD has agreed
          to pay RTA a retroactive rent increase totaling $1,784,467, which 
          represents the outstanding receivable at December 31, 1998.  HUD
          has further agreed to release the Company, AEMC, RTA and the
          owners and principals of PVA, Longwood and Vanguard from all
          claims (other than tax or criminal fraud claims) regarding the
          ownership or operation of Rainbow Terrace Apartments, Park
          Village, Longwood and Vanguard.  Moreover, HUD has agreed not to
          issue a limited denial of participation, debarment or suspension,
          program fraud civil remedy action or civil money penalty,
          resulting from the ownership or management of any of these
          projects, or to deny eligibility to any of their owners,
          management agents or affiliates for participation in any HUD
          program on such basis.

               HUD's obligations under the Settlement Agreement are
          conditional upon the performance by the Company, RTA and PVA of
          certain obligations, the most significant of which is the
          obligation to identify, on or before April 11, 1999, prospective
          purchasers for both Rainbow Terrace Apartments and Park Village
          who are acceptable to HUD, and upon HUD's approval, convey those
          projects to such purchasers.  Alternatively, if RTA and PVA are
          unable to identify prospective purchasers acceptable to HUD, then
          RTA and PVA have agreed to convey both projects to HUD pursuant
          to deeds in lieu of foreclosure.  In either case (conveyance to a
          HUD approved purchaser or deed in lieu of foreclosure), no
          remuneration will be received by either RTA or PVA in return,
          except for the $1.78 million retroactive rent increase payable to
          RTA mentioned above.  At December 31, 1998, the Company had
          receivables of $1.78 million related to the 1995 retroactive
          rental increase requests, which include additional amounts of
          $430,737 relating to 1998 rental increase requests.  At December
          31, 1998, RTA had net assets of $1.8 million, including the
          retroactive rental receivable of $1.78 million due from HUD, and
          a remaining amount due under the mortgage of $1.9 million. The
          transfer of RTA to a purchaser which is acceptable to HUD or the
          direct transfer of RTA to HUD is not expected to have a material
          impact on the results of operations or cash flows of the Company.

<PAGE>F25

          12.  DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

               The following disclosures of estimated fair value were
          determined by management using available market information and
          appropriate valuation methodologies.  Considerable judgment is
          necessary to interpret market data and develop estimated fair
          values.  Accordingly, the estimates presented herein are not
          necessarily indicative of the amounts the Company could realize
          on disposition of the financial instruments.  The use of
          different market assumptions and/or estimation methodologies may
          have a material effect on the estimated fair value amounts.

               Rents, accounts and notes receivable, accounts payable,
          accrued expenses and other liabilities are carried at amounts<PAGE>
          which reasonably approximate corresponding fair values.

               Mortgages and notes payable with an aggregate carrying value
          of $80,042,667 and $57,817,981 at December 31, 1998 and 1997,
          respectively, have an estimated aggregate fair value of
          approximately $84,634,040 and $60,958,924, respectively.  The
          Line of Credit is carried at an amount which approximates fair
          market value.  Estimated fair value is based on interest rates
          currently available to the Company for issuance of debt with
          similar terms and remaining maturities.

               Senior and Medium-Term Notes with an aggregate carrying
          value of $197,415,903 and $177,352,307 at December 31, 1998 and
          1997, respectively, have an estimated fair value of $210,908,014
          and $185,572,168, respectively.

               The Company may, from time to time, enter into interest rate
          agreements to manage interest costs and risks associated with
          changing rates.  The Company does not utilize these agreements
          for trading or speculative purposes.  These agreements,
          considered qualifying hedges, are not recorded in the financial
          statements until the debt transaction is consummated and the
          agreement is settled.  On December 12, 1997, the Company entered
          into a treasury lock rate agreement for a notional amount of
          $20,000,000 which has since been settled.  The carrying value of
          the agreement was zero and the fair market value was a liability
          of approximately $76,000 at December 31, 1997.  There were no
          such agreements at December 31, 1998.

               Disclosure about the fair value of financial instruments is
          based on pertinent information available to management as of
          December 31, 1998 and 1997.  Although management is not aware of
          any factors that would significantly affect the fair value
          amounts, such amounts have not been comprehensively revalued for
          purposes of these financial statements since these dates and
          current estimates of fair value may differ significantly from the
          amounts presented herein.

          13.  SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

               Cash paid for interest for the years ended December 31,
          1998, 1997 and 1996 was $29,867,753, $19,628,642 and $16,294,050,
          respectively, which includes capitalized interest.

<PAGE>F26
               The following summarizes the non-cash investing and
          financing activities of the Company which are not reflected in
          the Consolidated Statements of Cash Flows:
<TABLE>
<CAPTION>

                                            1998          1997        1996   
   <S>                                 <C>            <C>       <S>
   Issuance of common shares in
    connection with the acquisition
    of MIG REIT Properties and the
    MIGRA merger                        $106,063,359   $         - $        -
   Issuance of OP units in connection
    with the acquisition of partnership
    interests in two properties           11,956,174             -          -
   Assumption of mortgage debt in
    connection with the acquisition
    of properties                         31,468,622             -  3,036,251
   Assumption of liabilities in
    connection with the acquisition
    of properties                          6,225,251     4,448,956    923,691
   Dividends declared but not paid        10,507,586     7,938,692  6,895,071
   Capital lease obligations                 548,867       339,745    319,802
   Offering expenses accrued                  37,022        37,771     96,785<PAGE>
</TABLE>

          14.  COMMON, TREASURY AND PREFERRED SHARES

          Common Shares
               In  June and July 1998, the Company issued 408,314 and
          5,139,387 common shares relating to the Company's merger of MIGRA
          and the related acquisition of eight multifamily properties,
          respectively.

               On July 2, 1997, the Company completed an offering of
          1,750,000 common shares at $23.50 per share.  The net proceeds of
          approximately $38.8 million were applied to reduce debt.

               On December 17, 1996, the Company completed an offering of
          1,450,000 common shares at $22.375 per share.  The net proceeds
          of approximately $30.7 million were applied to reduce debt.

          Treasury Shares
               On June 29, 1998, the Company's Board of Directors
          authorized management to purchase, from time to time, up to
          1,000,000 common shares at market prices.  The timing of stock
          purchases are made at the discretion of management.  During the
          third quarter of 1998, 25,000 shares were repurchased at an
          aggregate cost of $466,523 which was funded primarily from
          operating cash flows.

          Preferred Shares
               At December 31, 1998, 2,250,000 Depositary Shares were
          outstanding, each representing 1/10 of a share of the Company's
          9.75% Class A Cumulative Redeemable Preferred Shares (the
          "Perpetual Preferred Shares").  Dividends on the Perpetual
          Preferred Shares are cumulative from the date of issue and are
          payable quarterly.  Except in certain circumstances relating to
          the preservation of the Company's status as a REIT, the Perpetual
          Preferred Shares are not redeemable prior to July 25, 2000.  On
          and after July 25, 2000, the Perpetual Preferred Shares will be
          redeemable for cash at the option of the Company.

               The Company is authorized to issue 3,000,000 Class B
          Cumulative Preferred Shares, without par value, and 3,000,000
          Noncumulative Preferred Shares, without par value.  There are no
          noncumulative preferred shares issued or outstanding at December
          31, 1998, 1997 or 1996.

<PAGE>F27

          15.  EARNINGS AND DIVIDENDS PER SHARE

          Earnings Per Share

               Earnings per share ("EPS") has been computed pursuant to the
          provisions  of SFAS No. 128.

               The following table provides a reconciliation of both income
          before extraordinary items and the number of common shares used
          in the computation of basic EPS, which utilizes the weighted
          average number of common shares outstanding without regard to
          dilutive potential common shares, and diluted EPS, which includes
          all such shares.
<TABLE>
<CAPTION>
                                                        For the year ended December 31,     
                                                       1998          1997          1996    

          <S>                                      <C>           <C>           <C>
          Basic Earnings Per Share:
          Income before extraordinary items        $17,639,657   $ 19,688,656  $ 19,303,988 
            Less: Preferred share dividends         (5,484,421)    (5,484,421)   (5,484,422)
          Income before extraordinary items
             applicable to common shares            12,155,236     14,204,235    13,819,566 
            Extraordinary items (loss) gain           (124,895)     1,023,713             - 
          Net income applicable to common
             shares                                $12,030,341   $ 15,227,948  $ 13,819,566 

          Diluted Earnings Per Share:
          Income before extraordinary items        $17,639,657   $ 19,688,656  $ 19,303,988 
            Add: Minority interest in
                  operating partnership                 39,353              -             - 
            Less:Preferred share dividends          (5,484,421)    (5,484,421)   (5,484,422)
                  Amortization expense
                   relating to contingent
                   merger consideration                (34,816)             -             - 
          Income before extraordinary items
             applicable to common shares            12,159,773     14,204,235    13,819,566 
            Extraordinary items gain (loss)           (124,895)     1,023,713             - 
          Net income applicable to common
            shares                                 $12,034,878   $ 15,227,948  $ 13,819,566 

          Number of Shares:                                                   
          Basic-average shares outstanding          19,865,335     16,198,499    13,931,807 
            Add: Dilutive effect of stock
                  options                               22,172         17,014             - 
                Operating partnership units            154,924              -             - 
                 Contingent merger
                  consideration                         17,442              -             - 
            Diluted shares                          20,059,873     16,215,513    13,931,807 

          Per Share Amount-Net Income
            Before Extraordinary Item:
              Basic                                $       .61   $        .88  $        .99 
              Diluted                              $       .60   $        .88  $        .99 

          Per Share Amount-Net Income:
              Basic                                $       .61   $        .94  $        .99 
              Diluted                              $       .60   $        .94  $        .99 <PAGE>
</TABLE>

<PAGE>F28

               Options to purchase 1,310,874, 988,674 and 334,474 common
          shares were outstanding at December 31, 1998, 1997 and 1996,
          respectively (Note 16), a portion of which has been reflected
          above using the treasury stock method.

               The exchange of operating partnership minority interests
          into common shares was not included in the computation of diluted
          EPS for certain periods subsequent to their issuance as the
          effect of assuming conversion for those periods was antidilutive
          (Note 1).  As of December 31, 1998, the Company plans to settle
          these OP units in cash.

          Dividends Per Share

               Total dividends declared per common share and the related
          components for the years ended December 31, 1998 and 1997, as
          reported for income tax purposes, were as follows:
<TABLE>
<CAPTION>

                              For the year ended December 31, 1998              

                                       Non-      
                                      Taxable   20% Rate  Unrecaptured
                            Ordinary Return of   Capital  Section 1250
                Date Paid    Income   Capital     Gain        Gain     Dividends

   <S>          <C>         <C>      <C>         <C>          <C>         <C>
   1st quarter  5/1/98      $.2253   $ .2213     $.0125       $.0059      $ .465
   2nd quarter  8/1/98       .2253     .2213      .0125        .0059        .465
   3rd quarter  10/31/98     .2253     .2213      .0125        .0059        .465
   4th quarter  1/15/99      .2253     .2213      .0125        .0059        .465
                            $.9012   $ .8852     $.0500       $.0236      $1.860
</TABLE>

<TABLE>
<CAPTION>
                               For the year ended December 31, 1997

                                        Non- 
                                       Taxable   20% Rate  Unrecaptured
                             Ordinary Return of   Capital  Section 1250
                 Date Paid    Income   Capital      Gain       Gain    Dividends

   <S>          <C>          <C>      <C>        <C>          <C>          <C>
   1st quarter   5/1/97       $.3250  $ .1400    $ .0000      $ .0000      $ .465
   2nd quarter   8/1/97        .3250    .1400      .0000        .0000        .465
   3rd quarter   10/31/97      .3250    .1400      .0000        .0000        .465
   4th quarter   1/15/98       .3250    .1400      .0000        .0000        .465
                             $1.3000  $ .5600    $ .0000      $ .0000      $1.860
</TABLE>

               Preferred dividends of $5,484,421 were paid for the years
          ended December 31, 1998 and 1997 of which $276,963 and $0 was
          designated as a capital gain dividend for the years ended
          December 31, 1998 and 1997, respectively.

          16.  EMPLOYEE BENEFIT PLANS

          401(k) Plan

               The Company sponsors a defined contribution retirement plan
          pursuant to Section 401(k) of the Internal Revenue Code, whereby
          eligible employees may elect to contribute between 1% and 12% of
          their gross wages.  The Company matches such contributions at a
          rate of 25% up to a maximum participant contribution of 4%.  The
          Company made contributions to this plan,  of approximately
          $76,000, $60,000 and $47,000 for the years ended December 31,
          1998, 1997 and 1996, respectively.  Effective February 1, 1999,
          employees may elect to contribute up to 15% of their gross wages
          with a Company matching contribution of 25% up to a maximum
          participant contribution of 6%. Additionally, the Company offers
          medical, dental and life insurance benefits to employees.

<PAGE>F29
          AERC Share Option Plan

               The Company provides an incentive and nonqualified stock
          option plan (the "AERC Share Option Plan") under which 543,093 of
          the Company's common shares are reserved for awards of share
          options to eligible key employees.  Options may be granted at per
          share prices not less than fair market value at the date of
          grant, and in the case of incentive options, must be exercisable
          within ten years thereof.  Option awards granted are vested in
          equal annual increments over no fewer than three years, beginning
          on the first anniversary of the date of grant.  Activity under
          the AERC Share Option Plan is summarized as follows:
<TABLE>
<CAPTION>
                                                  Granted and
                                      Authorized  Outstanding   Available  Exercisable

   <S>                                   <C>         <C>        <C>          <C>
   Balance at December 31, 1995           543,093     324,600    218,493      216,400 
     Granted (at $20.25 per share)              -      25,000    (25,000)           - 
     Forfeited (at $22.00 per share)            -      (4,001)     4,001            - 
     Exercisable                                -           -          -      104,199 
   Balance at December 31, 1996           543,093     345,599    197,494      320,599 
     Granted (at $24.06 per share)              -     167,494   (167,494)           - 
     Forfeited (at $22.00 per share)            -      (3,000)     3,000            - 
     Exercised (at $22.44 to
      $23.75 per share)                         -         (75)         -          (75)
     Exercisable                                -           -          -        8,333 
   Balance at December 31, 1997           543,093     510,018     33,000      328,857 
     Granted (at $12.50 per share)              -      72,200    (72,200)           - 
     Forfeited (at $20.25 to $24.06
       per share)                               -     (61,800)    61,800      (18,133)
     Exercisable                                -           -          -       27,499 
   Balance at December 31, 1998           543,093     520,418     22,600      338,223 <PAGE>
</TABLE>

               The weighted average exercise prices of options outstanding
          at December 31, 1998, 1997 and 1996 were $22.50, $22.67 and
          $21.87 per share, respectively.  The weighted average exercise
          prices of options exercisable at December 31, 1998, 1997 and 1996
          were $22.17, $21.96 and $22.00 per share, respectively.

          Long-Term Plan

               Participants in the Long-Term Plan, a long-term incentive
          compensation plan, will earn incentive compensation over a three
          year period (the "Plan Period") based on specific levels of Funds
          From Operations per share, as defined, that are established at
          the outset of the Plan Period.  Initial awards under the Long-
          Term Plan were based on the Plan Period beginning January 1, 1995
          and ending December 31, 1997.  There were no charges to earnings
          under this plan in 1997 or 1998.  Beginning with the calendar
          year 1998, a new three year Plan Period commenced.  Payment of
          the incentive compensation earned under the Long-Term Plan may be
          made in cash, restricted shares of the Company's common shares or
          a combination thereof as determined by the Board of Directors. 
          There were no payments made on the first payment eligibility date
          which occurred in 1998.  The second payment eligibility date is
          in 2001, and it is anticipated that participants will be eligible
          for payments each year thereafter until the Long-Term Plan
          terminates in 2005.

          Omnibus Equity Plan

               The Omnibus Equity Plan, an equity-based incentive
          compensation plan, provides for the grant to participants of
          options to purchase common shares, awards of common shares
          subject to restrictions on transfer, awards of common shares
          issuable in the future upon satisfaction of certain conditions,
          rights to purchase common shares and other awards based on common

<PAGE>F30
          shares.  The option price with respect to the grant of options to
          purchase common shares will be determined at the time of the
          grant but will not be less than 100% of the fair market value of
          the common shares at the date of the grant or 110% in the case of
          a participant who, at the date of grant, owns shares with more
          than 10% of the total combined voting power of all classes of
          stock of the Company.  The rights to purchase common shares will
          enable a participant to purchase common shares (i) at the fair
          market value of such shares on the date of such grant or (ii) at
          85% of such fair market value on such date if the grant is made
          in lieu of cash compensation.  Under the terms of the Omnibus
          Equity Plan, these grants and awards may not aggregate more than
          1,400,000 common shares and no participating employee may receive
          awards with respect to more than 250,000 common shares during any
          calendar year.

               Restricted shares and option awards granted are vested in
          equal annual increments over three and five years, respectively,
          beginning on the first anniversary of the date of grant. 
          Activity under the Omnibus Equity Plan is summarized as follows:
<TABLE>
<CAPTION>

                                                   Granted and
                                       Authorized  Outstanding   Available  Exercisable

   <S>                                 <C>         <C>          <C>        <C>
   Authorized                            1,400,000           -  1,400,000            - 
     Restricted shares granted                                                         
      (at $20.40 per share)                      -       3,000     (3,000)           - 
     Exercisable                                 -           -          -        1,000 
   Balance at December 31, 1995 and
    1996                                 1,400,000       3,000   1,397,000       1,000 
     Restricted shares granted
      (at $22.81 per share)                      -       1,317     (1,317)           - 
     Options granted (at $24.06
      per share)                                 -     513,506   (513,506)           - 
     Exercisable                                 -           -          -        1,000 
   Balance at December 31, 1997          1,400,000     517,823    882,177        2,000 
     Restricted shares granted
      (at $20.66 per share)                      -         484       (484)           - 
     Options granted
      (at $24.06 per share)                      -     250,000   (250,000)           - 
     Forfeited (at $22.8125 to
      $24.06 per share)                          -     (17,239)    17,239            - 
     Exercisable                                 -           -          -      125,795 
   Balance at December 31, 1998          1,400,000     751,068    648,932      127,795 
</TABLE>


               The weighted average exercise prices of options outstanding
          at December 31, 1998, 1997 and 1996 were $24.04, $22.67 and
          $22.00 per share, respectively.  The weighted average exercise
          prices of options exercisable at December 31, 1998, 1997 and 1996
          were $23.97, $21.96 and $22.00 per share, respectively.

               Deferred compensation of $34,000, $30,600 and $40,800 at
          December 31, 1998, 1997 and 1996, respectively, has been
          reflected as a reduction of paid-in capital in the accompanying
          financial statements relating to the issuance of 484 restricted
          shares in 1998, 1,317 restricted shares in 1997 and 3,000
          restricted shares in 1995.

          Options Granted to Outside Directors

               The Company has granted options to outside directors on a
          periodic basis since the initial public offering ("IPO").  The
          shares granted are determined by the Company's Executive
          Compensation Committee.  Option awards granted vest one year from
          the date of grant.  Activity is summarized as follows:
<PAGE>F31
<TABLE>
<CAPTION>
                                                  Granted   Exercisable

               <S>                                 <C>           <C>
               Balance at December 31, 1995        25,000        20,000 
                 Granted (at $22.00 per share)      5,000             - 
                 Forfeited (at $22.00 per share)   (6,250)       (6,250)
                 Exercisable                            -         5,000 
               Balance at December 31, 1996        23,750        18,750 
                 Granted (at $24.06 per share)     20,000             - 
                 Exercisable                            -         5,000 
               Balance at December 31, 1997        43,750        23,750 
                 Exercisable                            -        20,000 
               Balance at December 31, 1998        43,750        43,750 
</TABLE>

               The weighted average exercise prices of options outstanding
          at December 31, 1998 and 1997 were $22.94 per share, and at
          December 31, 1996 were $22.00  per share.  The weighted average
          exercise prices of options exercisable at December 31, 1998 were
          $22.94 per share and at December 31, 1997 and 1996 were $22.00
          per share.

          Executive Compensation

               The Company has an employment agreement with the President
          and Chief Executive Officer.  This agreement, dated January 1,
          1996, is automatically extended for an additional year at the end
          of each year of the agreement, subject to the right of either
          party to terminate by giving one year's prior written notice. 
          The Company entered into an employment agreement with the
          Executive Vice President (former Chairman, President and Chief
          Executive Officer of MIGRA) for a period of three years, and non-
          compete and severance agreements with certain other executive
          officers.

          SFAS No. 123

               The Company does not recognize compensation cost for stock
          options when the option exercise price equals or exceeds the
          market value on the date of the grant.  Had compensation cost for
          the Company's stock-based compensation plans been determined
          based on the fair values of the options granted at the grant<PAGE>
          dates, consistent with the method of SFAS No. 123, the Company's
          net income and earnings per share at December 31 would have been
          as follows:
<PAGE>F32
<TABLE>
<CAPTION>
                                           1998         1997         1996    
   <S>                                 <C>          <C>          <C>
   Net income applicable 
    to common shares
                           As reported $12,030,341  $15,227,948  $13,819,566
                           Pro forma   $11,760,348  $15,152,835  $13,812,182

   Income per common share
               As reported - Basic     $       .61  $       .94  $       .99
                           - Diluted   $       .60  $       .94  $       .99
               Pro forma   - Basic     $       .59  $       .94  $       .99
                           - Diluted   $       .59  $       .94  $       .99<PAGE>
</TABLE>


               The fair value of each option grant was estimated on the
          date of grant using the Black-Scholes options pricing model at
          December 31 using the following assumptions:
<TABLE>
<CAPTION>

                                         1998        1997        1996   

   <S>                                <C>         <C>         <C>
   Risk free interest rate or range   4.7%-6.9%   5.8%-6.2%   6.5%-6.9%
   Dividend yield or range            7.8%-10.6%  7.8%        7.9%
   Expected life or range             7-8 years   7-8 years   7-8 years
   Expected volatility or range       16.1%-      16.3%       17.4%-
                                      21.6%                   17.6%
   Weighted average per share fair
    value of an option granted 
    during the year                   $.29        $1.85       $1.91
</TABLE>


               The pro forma effect on net income as set forth above is not
          representative of the pro forma effect on net income in future
          years because it does not take into consideration pro forma
          compensation expense related to grants made prior to 1996.

<PAGE>F33
          17.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

<TABLE>
<CAPTION>
                                                          1998                      
                                       First       Second       Third       Fourth
                                      Quarter      Quarter     Quarter     Quarter  
                                                                  As
                                                             Restated(a)

   <S>                              <C>         <C>          <C>         <C>
   Revenues                         $30,708,805 $ 32,846,237 $39,233,362 $40,219,463
   Income before extraordinary
    item                              4,524,746    5,084,498   4,551,430   3,478,983
   Net income                         4,524,746    4,959,603   4,551,430   3,478,983
   Net income applicable
    to common shares                  3,153,641    3,588,498   3,180,325   2,107,877

   Earnings Per Common Share-
    Basic:
     Income before extraordinary
      item per common share         $       .18 $        .22 $       .14 $       .09
     Net income per common share    $       .18 $        .21 $       .14 $       .09
   Weighted average number of
    shares outstanding
    (in thousands)                       17,072       17,133      22,598      22,597

   Earnings Per Common Share-
    Diluted:
     Income before extraordinary
      item per common share         $       .18 $        .22 $       .14 $       .09
     Net income per common share    $       .18 $        .21 $       .14 $       .09
   Weighted average number 
    of shares outstanding 
    (in thousands)                       17,075       17,133      23,058      22,671
</TABLE>

<TABLE>
<CAPTION>
                                                        1997                      
                                     First       Second       Third       Fourth
                                    Quarter      Quarter     Quarter     Quarter  

   <S>                            <C>         <C>          <C>         <C>
   Revenues                       $24,798,341 $26,823,699  $28,127,471 $29,060,437
   Income before 
     extraordinary item             5,225,527   5,356,942    5,776,024   3,330,163
   Extraordinary item                       -  (1,043,446)      19,733           -
   Net income                       5,225,527   6,400,388    5,756,291   3,330,163
   Net income applicable
    to common shares                3,854,421   5,029,284    4,385,186   1,959,057

   Earnings Per Common Share-
    Basic:
     Income before extraordinary
      item per common share       $       .25 $       .26   $      .26  $      .11
     Net income per common share  $       .25 $       .32   $      .26  $      .11
   Weighted average number 
    of shares outstanding 
    (in thousands)                     15,322      15,322       17,053      17,073

   Earnings Per Common Share-
    Diluted:
     Income before extraordinary
      item per common share       $       .25 $        .26 $       .26 $       .11
     Net income per common share  $       .25 $        .32 $       .26 $       .11
   Weighted average number 
    of shares outstanding 
    (in thousands)                     15,351       15,335      17,074      17,097

<FN>

               (a)  The restated amounts reflect adjustments to the
                    originally reported net income as follows:
</FN>
</TABLE>

<TABLE>


   <S>                                            <C>
   Real estate tax accrual adjustments            $ 356,550 
   Operating expenses improperly capitalized        240,150 
   Write-off of stale checks and miscellaneous
    accrual errors                                 (136,122)
                                                  $ 460,578 
</TABLE>
              
             The amounts as originally reported for the third
             quarter ended September 30, 1998 were as follows:


                     
              Net income                              $ 5,012,008
              Net income applicable to common shares  $ 3,640,903
              Net income per share   - Basic          $       .16
                                     - Diluted        $       .16


               During the fourth quarter ended December 31, 1998, the
          Company recorded the following significant adjustments:

                
                 Allowance for receivable                  $   200,000 
                 Write-off of receivable                        91,827 
                 Local tax accrual                             330,000 
                 Write-off of software development costs       817,485 
                 Retroactive rental receivable                (431,000)
                 Real estate tax accrual adjustments           630,054 
                 Severance benefit                             268,303 
                                                           $ 1,906,669 


          18.  SEGMENT REPORTING

               In 1998, the Company adopted SFAS No. 131, Disclosures about
          Segments of an Enterprise and Related Information.  The Company
          has three reportable segments: (1) Market-rate multifamily
          properties, (2) Government-Assisted multifamily properties, and
          (3) Management and Service Operations.  The Company has
          identified these segments because the discrete information is the
          basis upon which management makes decisions regarding resource
          allocation and performance assessment.  The Market-rate
          multifamily properties are conventional multifamily residential
          apartments (the operations are not subject to regulation by HUD). 
          The Government-Assisted properties are multifamily properties for
          which the rents are subsidized and certain aspects of the
          operations are regulated by HUD pursuant to Section 8 of the
          National Housing Act of 1937.  The Management and Service
          Operations provide management and advisory services to the
          Market-rate and Government-Assisted properties which are owned by
          the Company, as well as to clients and properties that are not
          owned, but managed.  All of the Company's properties and
          Management and Service Operations are located in the United
          States.

               The accounting policies of the segments are the same as
          those described in the "Basis of Presentation and Significant
          Accounting Policies".  The Company evaluates the performance of
          its segments and allocates resources to them based on EBITDA. 
          EBITDA should not be considered as an alternative to net income
          (determined in accordance with generally accepted accounting
          principles - "GAAP"), as an indicator of the Company's financial
          performance, cash flow from operating activities (determined in
          accordance with GAAP) or as a measure of the Company's liquidity,
          nor is it necessarily indicative of sufficient cash flow to fund
          all of the Company's needs.

               All of the Company's general and administrative costs which
          were $10,216,222, $6,084,654 and $5,912,197 for the years ended
          December 31, 1998, 1997 and 1996, respectively, are included in
          the Management and Service Operations tier as the Company
          considers these costs directly attributable to the management<PAGE>
          business, regardless of whether these costs relate to the
          management of non-owned or owned properties.

<PAGE>F35

               Information on the Company's segments for the years ended
          December 31, 1998, 1997 and 1996 is as follows:<PAGE>
<TABLE>
<CAPTION>
                                                 For the year ended December 31, 1998         
                                                                     Management          
                                                        Government-  and Service      Total
                                         Market-Rate     Assisted    Operations    Consolidated

   <S>                                  <C>            <C>          <C>           <C>
   Total segment revenues               $119,178,073   $14,169,113  $17,755,428   $151,102,614 
   Elimination of intersegment revenues     (193,690)            -   (7,901,057)    (8,094,747)
   Consolidated revenues                $118,984,383   $14,169,113  $ 9,854,371   $143,007,867 
   Equity in net income of joint
     ventures                           $    433,303   $    11,389  $         -   $    444,692 

   *EBITDA-including the proportionate
     share of joint ventures            $ 69,830,973   $ 7,872,637  $(4,792,532)  $ 72,911,078 

   Total assets                         $794,149,514   $17,410,752  $29,225,089   $840,785,355 
   Capital expenditures, gross          $316,976,705   $   961,402  $ 2,385,132   $320,323,239 
</TABLE>

<TABLE>
<CAPTION>

                                                 For the year ended December 31, 1997         
                                                                      Management         
                                                         Government- and Service      Total
                                         Market-Rate      Assisted    Operations   Consolidated

   <S>                                  <C>             <C>          <C>          <C>
   Total segment revenues               $  88,248,024   $14,282,950  $14,135,867  $ 116,666,841 
   Elimination of intersegment revenues      (190,050)            -   (7,666,843)    (7,856,893)
   Consolidated revenues                $  88,057,974   $14,282,950  $ 6,469,024  $ 108,809,948 
   Equity in net income of joint
     ventures                            $    537,828   $    23,106  $         -  $     560,934 

   *EBITDA-including the proportionate
     share of joint ventures            $  53,256,918   $ 7,503,626  $(2,265,538) $  58,495,006 

   Total assets                         $ 500,957,587   $21,882,821  $31,069,897  $ 553,910,305 
   Capital expenditures, gross          $ 132,707,065   $   778,597  $ 2,331,667  $ 135,817,329 
</TABLE>

<TABLE>
<CAPTION>
                                                 For the year ended December 31, 1996         
                                                                       Management        
                                                        Government-   and Service     Total
                                         Market-Rate     Assisted      Operations   Consolidated

   <S>                                  <C>            <C>           <C>          <C>
   Total segment revenues               $ 74,363,956   $14,268,195   $ 12,408,715 $101,040,866 
   Elimination of intersegment revenues     (190,000)            -     (6,395,718)  (6,585,718)
   Consolidated revenues                $ 74,173,956   $14,268,195   $  6,012,997 $ 94,455,148 
   Equity in net income of joint
     ventures                           $    290,702   $    14,487   $          - $    305,189 <PAGE>

   *EBITDA-including the proportionate
     share of joint ventures            $ 45,978,993   $ 8,123,356   $ (1,383,354)$ 52,718,995 

   Total assets                         $381,341,306   $26,299,649   $ 17,070,343 $424,711,298 
   Capital expenditures, gross          $ 77,455,556   $   680,588   $  1,996,697 $ 80,132,841 <PAGE>
          <FN>
          * Intersegment revenues and expenses have been eliminated in the
          computation of EBITDA for each of the segments.
          </FN>
</TABLE>

<PAGE>F36

               A reconciliation of total segment EBITDA to total
          consolidated net income for the years ended December 31, 1998,
          1997 and 1996 is as follows:
<TABLE>
<CAPTION>
                                                       1998           1997          1996    

   <S>                                            <C>            <C>            <C>
   Total EBITDA for reportable segments           $ 72,911,078   $ 58,495,006   $52,718,995 
   EBITDA-proportionate share of joint ventures     (2,555,349)    (2,801,345)   (2,601,877)
   Depreciation and amortization                   (24,898,978)   (19,265,827)  (15,535,587)
   Interest expense                                (29,050,346)   (19,144,260)  (15,515,956)
   Interest income                                   1,164,189        925,979       238,413 
   Income taxes                                       (434,434)      (128,726)            - 
   Gain on sale of property                            503,497      1,607,829             - 
   Extraordinary (loss) gain                          (124,895)     1,023,713             - 
   Consolidated net income                        $ 17,514,762   $ 20,712,369   $19,303,988 <PAGE>

</TABLE>

          19.  PRO FORMA CONDENSED FINANCIAL INFORMATION (UNAUDITED)

               As more fully described in Note 2, during the years ended
          December 31, 1998 and 1997, the Company completed the acquisition
          of 14 and eight multifamily properties (the "Acquired
          Properties") with total units of 3,682  and 1,762, during 1998
          and 1997, respectively, for an aggregate purchase price of $268.3
          million and $104.6 million, respectively.  The multifamily
          property acquisitions are summarized as follows:
<TABLE>
<CAPTION>
                                                                                Month
                                                                             Acquired by
             Multifamily Property                  Location           Units  the Company

   <S>                                     <C>                        <C>     <C>
   1998 Acquisitions:

     Cypress Shores Apartments             Coconut Creek, Florida      300   February
     Reflections Apartments                Columbia, Maryland          184   February
     The Falls Apartments                  Atlanta, Georgia            520   February
     Country Club Apartments               Toledo, Ohio                316   February
     20th and Campbell Apartments          Phoenix, Arizona            204   June
     Annen Woods Apartments                Pikesville, Maryland        132   June
     Desert Oasis Apartments               Palm Desert, California     320   June
     Fleetwood Apartments                  Houston, Texas              104   June
     Hampton Point Apartments              Silver Springs, Maryland    352   June
     Morgan Place Apartments               Atlanta, Georgia            186   June
     Peachtree Apartments                  St. Louis, Missouri         156   June
     Windsor Falls Apartments              Raleigh, North Carolina     276   June
     Steeplechase at Shiloh Crossing Apts. Indianapolis, Indiana       264   August
     Windsor Pines                         Pembroke Pines, Florida     368   October
                                                                     3,682
   1997 Acquisitions:

     The Gables at White River             Indianapolis, Indiana       228   February
     Remington Place Apartments            Cincinnati, Ohio            234   April
     Saw Mill Village Apartments           Columbus, Ohio              340   April
     Hawthorne Hills Apartments            Toledo, Ohio                 88   May
     Oak Bend Commons                      Columbus, Ohio              102   May
     Clinton Place Apartments              Clinton Twp., Michigan      202   August
     Waterstone Apartments                 Indianapolis, Indiana       344   August
     Spring Valley                         Detroit, Michigan           224   October
                                                                     1,762 
                                                                     5,444 
</TABLE>

          The operating results of the Acquired Properties are included in the
     results of operations of the Company from the dates of acquisition.

          The following unaudited supplemental pro forma operating data for 1998
     is presented to reflect, as of January 1, 1998, the effects of: (i) the 12
     property acquisitions completed in 1998, and (ii) the merger of MIGRA.  The
     following unaudited supplemental pro forma operating data for 1997 is
     presented to reflect, as of January 1, 1997, the effects of: (i) the six
     property acquisitions completed in 1997, (ii) the 12 property acquisitions
     completed in 1998, (iii) the merger of MIGRA, and (iv) the offering of
     1,750,000 common shares.
<PAGE>F37
<TABLE>
<CAPTION>
                                                        December 31,   
           (In thousands, except per share amounts)    1998     1997  

           <S>                                       <C>      <C>
           Revenues                                  $154,147 $146,195
           *Net income                                 15,278   18,751
           Net income applicable to common shares       9,793   13,266
           Earnings per common share:
             - Basic                                 $   0.43 $   0.59
             - Diluted                               $   0.43 $   0.58
           Weighted average number of common shares
            outstanding:
             - Basic                                   22,597   22,597
             - Diluted                                 22,823   22,823
<FN>
     *Before extraordinary item
</FN>
</TABLE>

          The 1998 and 1997 pro forma financial information does not include the
     revenue and expenses for the period January 1 through the date the
     properties were acquired by the Company for Oak Bend Apartments and
     Waterstone Apartments, properties that were acquired in 1997, nor does it
     include Windsor at Kirkman Apartments, Windsor Pines and Steeplechase at
     Shiloh Crossing Apartments, properties that were acquired in 1998.  The
     revenue and expenses of the aforementioned properties were excluded from
     the pro forma financial information for 1998 and 1997 as they were under
     construction during substantially all of the periods prior to their
     acquisition.

          The unaudited pro forma condensed statement of operations is not
     necessarily indicative of what the actual results of operations of the
     Company would have been assuming the transactions had been completed as set
     forth, nor does it purport to represent the results of operations of future
     periods of the Company.

     20.  SUBSEQUENT EVENTS

     HUD Settlement
          As more fully described in Note 11, on March 12, 1999, the Company
     entered into a Settlement Agreement with HUD resolving all outstanding
     disputes arising out of a Comprehensive Management Review completed by HUD
     in  1997.  This Settlement Agreement also provides for the payment by HUD
     of the Rainbow Terrace Apartments retroactive rental increase receivable as
     of December 31, 1998.

     Shareholder Rights Plan

          Subsequent to December 31, 1998, the Company adopted a Shareholder
     Rights Plan in order to protect the interests of the Company and its
     shareholders if any hostile takeover activity should occur.  

          To implement the Plan, the Board of Directors declared a distribution<PAGE>
     of one Right for each of the Company's outstanding common shares.  Each
     Right entitles the holder to purchase from the Company 1/1,000th of a Class
     B Series I Cumulative Preferred Share (a "Preferred Share") at a purchase
     price of $40 per Right, subject to adjustment.  One one-thousandth of a
     Preferred Share is intended to be approximately the economic equivalent of
     one common share.  The Rights will expire on January 6, 2009, unless
     redeemed by the Company as described below.

          The Rights are not currently exercisable and trade with the Company's
     common shares.  The Rights will become exercisable if a person or group
     becomes the beneficial owner of 15% or more of the then outstanding common
     shares of the Company or announces an offer to acquire 15% or more of the
     Company's then outstanding common shares.

<PAGE>F38

          If a person or group acquires 15% or more of the Company's outstanding
     common shares, then each Right not owned by the acquiring person or its
     affiliates will entitle its holder to purchase, at the Right's then-current
     exercise price, fractional preferred shares that are approximately the
     economic equivalent of common shares (or, in certain circumstances, common
     shares, cash, property or other securities of the Company) having a market
     value equal to twice the then-current exercise price.  In addition, if,
     after the Rights become exercisable, the Company is acquired in a merger or
     other business combination transaction with an acquiring person or its
     affiliates or sells 50% or more of its assets or earnings power to an
     acquiring person or its affiliates, each Right will entitle its holder to
     purchase, at the Right's then-current exercise price, a number of the
     acquiring Company's common shares having a market value of twice the
     Right's exercise price.  The Board of Directors may redeem the Rights, in
     whole, but not in part, at a price of $.01 per Right.

          The distribution was made on January 29, 1999 to shareholders of
     record on that date.  The initial distribution of Rights is not taxable to
     shareholders.

     Management Contract Cancellation

          On January 13, 1999, the Company terminated its management contract
     for Longwood Apartments, which will result in a loss of management fee
     income in 1999.  Approximately $297,008 of management fees was recognized
     with respect to this contract in 1998.  Moreover, pursuant to the terms of
     the HUD Settlement Agreement discussed in Note 11, in the second quarter of
     1999, the Company may terminate its management contract for Park Village
     Apartments, which may result in a partial loss of management fee income in
     1999.  The annual management fees for Park Village Apartments in 1998 were
     $26,735.

          In addition, pursuant to the terms of a separate settlement agreement
     with affiliates  entered into in conjunction with the settlement agreement
     with the Corporation as discussed in Note 8, the Company has agreed to end
     its management of certain commercial properties owned by certain affiliated
     persons upon 60 days prior written notice from the respective owners of
     those properties.  Such notice has not been received.  The  management fees
     generated from those commercial properties in 1998 were $126,451.

          The Company further anticipates the loss of management fees from
     Euclid Medical & Commercial Arts Building, a non-owned commercial property,
     because of the likelihood of foreclosure proceedings.  The annual
     management fees generated from this property in 1998 were $92,524.

     Payoff of MIGRA Line of Credit Facility

          On February 10, 1999, the Company paid off the $446,565 MIGRA Line of
     Credit Facility.

     Dividends Declared

          On February 16, 1999, the Company declared a dividend of $0.60938 per
     Depositary Share on its Class A Cumulative Preferred Shares which was paid
     on March 15, 1999 to shareholders of record on March 1, 1999.<PAGE>

<PAGE>F39


                           ASSOCIATED ESTATES REALTY CORPORATION -  SCHEDULE III
                           REAL ESTATE AND ACCUMULATED DEPRECIATION
                                             December 31, 1998
<TABLE>
<CAPTION>

                                           Initial Cost                         Historical Cost         
                                           ----------------------------------   ---------------------

                             Encumbrances              Buildings & Improvements             Buildings &
            Property              (1)         Land    Improvements      (2)        Land    Improvements

   <S>                       <C>              <C>     <C>           <C>            <C>     <C>
   RESIDENTIAL MULTIFAMILY PROPERTIES
      NORTHERN OHIO
   Barrington                $     -       $2,357,168 $ 22,143,462 $     -      $ 2,357,168$ 22,143,462
   Bay Club                        -          129,295    3,621,553       47,201     129,295   3,668,754
   Colonnade West                  -          180,264    1,114,901      681,816     277,146   1,699,835
   Country Club Apartments         -        2,772,168   12,318,828       -        2,772,168  12,318,828
   Cultural Gardens                -           84,377    1,417,195      127,837      84,377   1,545,032
   Edgewater Landing               -          417,639    4,518,082      237,363     417,639   4,755,445
   Ellet                           -           -         2,174,674      244,808      -        2,419,482
   Gates Mills Club                -           65,441    3,110,746      323,277      66,845   3,432,619
   Gates Mills III               6,619,520    277,898    7,387,584      574,330     277,898   7,961,914
   Hawthorne Hills Apartments      -          370,282    2,719,463       -          370,282   2,719,463
   Hillwood I                      -           -         1,449,483      148,019      -        1,597,502
   Holly Park                      -          497,500    6,947,935       49,608     497,500   6,997,543
   Huntington Hills                -          360,799    3,181,028       22,299     360,799   3,203,327
   Jennings                        -          205,100    1,665,155       11,893     205,100   1,677,048
   KTC Properties (3)              -        2,724,005   17,522,183       57,488   2,724,005  17,579,671
   Mallard's Crossing            4,092,304    941,070    8,499,249      544,567     941,070   9,043,816
   Memphis Manor                   -          128,948      852,270      100,701     128,948     952,971
   Park Place                      -          145,000    1,447,097      373,854     161,077   1,804,874
   Pinecrest                       -          302,150    2,156,000       -          302,150   2,156,000
   Portage Towers                  -          388,353    5,609,249    2,172,767     524,150   7,646,219
   Puritas Place                   -          194,441    2,697,720      444,407     194,441   3,142,127
   Rainbow Terrace               1,935,123    256,000    8,194,477    1,567,187     256,000   9,761,664
   Riverview Towers                -           -         2,300,004      249,958      -        2,549,962
   Shaker Park Gardens           2,895,367    276,787    3,012,464       46,744     276,787   3,059,208
   The Woodlands of North
     Royalton                    7,521,883    389,527    9,004,652        5,200     389,527   9,009,852
   State Road                      -           -         1,184,542       90,874      -        1,275,416
   Statesman II                    -          222,657    1,632,507      106,041     222,657   1,738,548
   Sutliff II                      -           -         3,276,512      222,172      -        3,498,684
   Tallmadge Acres                 -          235,559    4,643,644      789,071     269,869   5,398,405<PAGE>
   The Oaks                      1,841,854    170,000    2,241,624       25,047     170,000   2,266,671
   The Triangle                 16,754,148     -        20,578,668    1,344,995      -       21,923,663
   Timbers (3)                     -          400,111    4,056,547       84,978     400,111   4,141,525
   Twinsburg                       -           -         2,833,574      310,484      -        3,144,058
   Vantage Villa                   -          565,952    4,598,362        6,531     565,952   4,604,893
   Villa Moderne                   -           96,584      746,332       65,436     102,564     805,788
   Village Towers                  -           -         2,442,343      204,763      -        2,647,106
   Washington Manor                -          289,388    1,489,494          849     289,388   1,490,343
   West High                       -           -         2,714,785      322,465      -        3,037,250
   West Park Plaza                 -          127,890      820,402       36,018     127,890     856,420
   Westchester Townhouses          -          693,300    5,685,526       26,625     693,300   5,712,151
   Western Reserve Village         -          691,059    6,931,426       -          691,059   6,931,426
   Westlake Investment             -           35,685      323,834      739,102      35,685   1,062,936
   Williamsburg at Greenwood
    Village                        -          843,642   12,929,692       32,604     843,642  12,962,296<PAGE>
</TABLE>

<TABLE>
<CAPTION>

                               ASSOCIATED ESTATES REALTY CORPORATION          SCHEDULE III
                             REAL ESTATE AND ACCUMULATED DEPRECIATION
                                         December 31, 1998

                                         Historical Cost           
                                                        Total Cost,
                                                          Net of    Depreciable     Date of
                                          Accumulated   Accumulated    Lives     Construction/
            Property             Total   Depreciation  Depreciation    Years      Acquisition  

   <S>                        <C>          <C>        <C>             <C>      <C>        
   RESIDENTIAL MULTIFAMILY PROPERTIES
      NORTHERN OHIO
   Barrington                 $24,500,630$    628,624  $  23,872,006   5-30     September, 1995
   Bay Club                     3,798,049   1,235,766      2,562,283  10-30     December, 1990
   Colonnade West               1,976,981   1,306,182        670,799  10-30     July, 1964
   Country Club Apartments     15,090,996     345,570     14,745,426   5-30     February, 1998
   Cultural Gardens             1,629,409   1,456,596        172,813  10-30     April, 1966
   Edgewater Landing            5,173,084     758,962      4,414,122   5-30     April, 1994
   Ellet                        2,419,482   1,563,944        855,538     30     January, 1978
   Gates Mills Club             3,499,464   2,688,789       810,675    5-30     December, 1980
   Gates Mills III              8,239,812   6,255,967      1,983,845   6-40     December, 1978
   Hawthorne Hills Apartments   3,089,745     151,258      2,938,487   5-30     May, 1997
   Hillwood I                   1,597,502   1,339,105        258,397  14-30     June, 1976
   Holly Park                   7,495,043   2,200,364      5,294,679  10-30     September, 1990
   Huntington Hills             3,564,126   2,226,964      1,337,162     30     October, 1982
   Jennings                     1,882,148     956,631        925,517  10-30     November, 1981
   KTC Properties (3)          20,303,676   1,936,161     18,367,515   5-30     September, 1995
   Mallard's Crossing           9,984,886   1,134,116      8,850,770   5-30     February, 1995
   Memphis Manor                1,081,919     898,853        183,066   5-30     December, 1966
   Park Place                   1,965,951   1,529,464        436,487   5-30     October, 1966
   Pinecrest                    2,458,150     808,502      1,649,648   7-30     September, 1987
   Portage Towers               8,170,369   5,452,394      2,717,975   6-40     May, 1973
   Puritas Place                3,336,568   1,717,562      1,619,006   5-30     October, 1981
   Rainbow Terrace             10,017,664   8,867,969      1,149,695   3-30     September, 1981
   Riverview Towers             2,549,962   1,601,985        947,977     30     October, 1979
   Shaker Park Gardens          3,335,995   3,016,408        319,587  15-17     May, 1964
   The Woodlands of North
    Royalton                    9,399,379   5,295,486      4,103,893   5-30     March, 1982
   State Road                   1,275,416     981,757        293,659  14-30     September, 1977
   Statesman II                 1,961,205   1,642,906        318,299     13     May, 1987
   Sutliff II                   3,498,684   2,833,264        665,420   5-30     December, 1979
   Tallmadge Acres              5,668,274   3,972,650      1,695,624   6-40     June, 1981
   The Oaks                     2,436,671   1,022,805      1,413,866   7-30     June, 1985<PAGE>
   The Triangle                21,923,663   7,580,085     14,343,578   5-30     March, 1989
   Timbers (3)                  4,541,636   1,557,350      2,984,286   7-30     September, 1987
   Twinsburg                    3,144,058   1,974,076      1,169,982  10-30     July, 1979
   Vantage Villa                5,170,845     485,198      4,685,647   5-30     October, 1995
   Villa Moderne                  908,352     762,674        145,678  15-30     October, 1963
   Village Towers               2,647,106   1,699,576        947,530     30     October, 1979
   Washington Manor             1,779,731     945,801        833,930  10-30     July, 1994
   West High                    3,037,250   2,747,071        290,179   5-15     December, 1981
   West Park Plaza                984,310     838,810        145,500   5-30     April, 1964
   Westchester Townhouses       6,405,451   2,444,751      3,960,700   7-30     November, 1989
   Western Reserve Village      7,622,485     205,558      7,416,927  10-30     August, 1996
   Westlake Investment          1,098,621     931,526        167,095  15-30     October, 1985
   Williamsburg at Greenwood
    Village                    13,805,938   2,106,266     11,699,672   5-30     February, 1994

    </TABLE>

<PAGE>F40



                        ASSOCIATED ESTATES REALTY CORPORATION   SCHEDULE III -
                      REAL ESTATE AND ACCUMULATED DEPRECIATION
<TABLE>
<CAPTION>
                                              December 31, 1998


                                             Initial Cost                         Historical Cost        


                                Encumbrances             Buildings & Improvements            Buildings &
             Property                (1)        Land    Improvements      (2)        Land   Improvements

   <S>                              <C>         <C>        <C>          <C>          <C>       <C>
   Winchester (4)                   4,125,835   299,660    5,133,088    1,126,823    344,355   6,215,216
   Winchester II                      -         352,200    8,295,653      399,187    372,877   8,674,163

   CENTRAL OHIO
   Arrowhead Station                  -         477,838    4,216,425       82,634    477,838   4,299,059
   Bedford Commons                    -         928,921    5,963,753        3,014    928,921   5,966,767
   Bolton Estates                     -         707,601    5,124,052       14,595    707,601   5,138,647
   Bradford at Easton                 -       2,033,450   16,302,694       19,925  2,033,450  16,322,619
   Residence at Christopher
    Wren                              -       1,560,355   13,753,580       16,720  1,560,355  13,770,300
   Colony Bay East                    -         714,150    4,952,909       25,363    714,150   4,978,272
   Heathermoor                        -       1,796,346    9,087,316        3,578  1,796,346   9,090,894
   Kensington Grove                   -         533,117    4,600,057        1,588    533,117   4,601,645
   Lake Forest                        -         840,155    6,134,704       69,053    840,155   6,203,757
   Muirwood Village at
    Bennell                           -         789,836    4,656,965        1,726    789,836   4,658,691
   Muirwood Village at
    London                            -         205,097    3,728,615        2,710    205,097   3,731,325
   Muirwood Village at
    Mt. Sterling                      -         152,812    1,475,391          439    152,812   1,475,830
   Muirwood Village at
    Zanesville                        -         368,530    4,820,330    2,830,964    368,530   7,651,294
   Oak Bend Commons
    Apartments                        -         732,803    5,030,076       -         732,803   5,030,076
   Pendleton Lakes East               -       1,313,824    8,026,991       74,503  1,313,824   8,101,494
   Perimeter Lakes                    -       1,268,762    8,778,081      122,843  1,268,762   8,900,924
   The Residence at Newark            -         323,159    2,807,885    1,331,872    323,159   4,139,757
   Saw Mill Village                   -       2,548,488   17,261,445       -       2,548,488  17,261,445
   Sheffield at Sylvan                -         347,590    3,102,488    1,774,059    526,332   4,697,805
   Sterling Park                      -         645,538    3,919,325        1,171    645,538   3,920,496
   Residence at Turnberry             -         868,868   11,567,161      257,305    868,868  11,824,466
   Wyndemere                          -         602,128    2,782,217    1,502,476    602,128   4,284,693<PAGE>
   The Residence at
    Washington                        -         289,960    2,579,835       -         289,960   2,579,835

   SOUTHERN OHIO
   Remington Place                    -       1,644,583   10,123,827       -       1,644,583  10,123,827

   MICHIGAN
   Arbor Landings                     -       1,032,000   10,403,123    1,191,349  1,259,327  11,367,145
   Aspen Lakes Apartments           2,926,732   339,596    5,507,707       18,481    339,596   5,526,188
   Central Park Place                 -       1,013,474    7,362,973       37,696  1,013,474   7,400,669
   Country Place Apartments(3)        -         767,864    4,180,887       12,455    767,864   4,193,342
   Clinton Place Apartments           -       1,219,248    9,506,062       -       1,219,248   9,506,062
   Georgetown Park
    Apartments                        -       1,778,286   12,141,126   11,466,923  2,128,286  23,258,049
   Oaks and Woods at Hampton          -       3,025,954   27,204,231       38,276  3,025,954  27,242,507
   The Landings at the
    Preserve                          -         814,961    7,189,546        7,491    814,961   7,197,037
   Spring Brook Apartments            -         609,742    5,307,960       -         609,742   5,307,960
   Spring Valley Apartments           -       1,432,830   13,461,588       -       1,432,830  13,461,588
   Summer Ridge                       -       1,250,919   11,193,520       -       1,250,919  11,193,520<PAGE>
</TABLE>




                             ASSOCIATED ESTATES REALTY CORPORATION- SCHEDULE III
                           REAL ESTATE AND ACCUMULATED DEPRECIATION
                                          December 31, 1998
<TABLE>
<CAPTION>

                                           Historical Cost           
                                                          Total Cost,
                                                            Net of    Depreciable     Date of
                                            Accumulated   Accumulated    Lives     Construction/
             Property              Total   Depreciation  Depreciation    Years      Acquisition  

   <S>                            <C>         <C>            <C>         <C>      <C>    
   Winchester (4)                 6,559,571   5,268,114      1,291,457   5-30     March, 1972
   Winchester II                  9,047,040   6,833,176      2,213,864   6-40     March, 1979

   CENTRAL OHIO
   Arrowhead Station              4,776,897     554,692      4,222,205   5-30     March, 1995
   Bedford Commons                6,895,688     795,709      6,099,979   5-30     December, 1994
   Bolton Estates                 5,846,248     795,465      5,086,783   5-30     July, 1994
   Bradford at Easton            18,356,069     882,012     17,474,057   5-30     October, 1995
   Residence at
    Christopher Wren             15,330,655   2,201,249     13,129,406   5-30     March, 1994
   Colony Bay East                5,692,422     612,283      5,080,139   5-30     February, 1995
   Heathermoor                   10,887,240   1,324,494      9,562,746   5-30     August, 1994
   Kensington Grove               5,134,762     529,849      4,604,913   5-30     July, 1995
   Lake Forest                    7,043,912     911,860      6,132,052   5-30     July, 1994
   Muirwood Village at
    Bennell                       5,448,527     752,719      4,695,808   5-30     March, 1994
   Muirwood Village at
    London                        3,936,422     600,610      3,335,812   5-30     March, 1994
   Muirwood Village at
    Mt. Sterling                  1,628,642     239,092      1,389,550   5-30     March, 1994
   Muirwood Village at
    Zanesville                    8,019,824   1,109,606      6,910,218   5-30     March, 1994
   Oak Bend Commons
    Apartments                    5,762,879     264,397      5,498,482   5-30     May, 1997
   Pendleton Lakes East           9,415,318   1,174,176      8,241,142   5-30     March, 1994
   Perimeter Lakes               10,169,686     678,128      9,491,558   5-30     Sept, 1996
   The Residence at Newark        4,462,916     647,839      3,815,077   5-30     March, 1994
   Saw Mill Village              19,809,933     976,010     18,833,923   5-30     April, 1997
   Sheffield at Sylvan            5,224,137     682,241      4,541,896   5-30     March, 1994
   Sterling Park                  4,566,034     570,107      3,995,927   5-30     August, 1994
   Residence at Turnberry        12,693,334   1,867,027     10,826,307   5-30     March, 1994
   Wyndemere                      4,886,821     564,187      4,322,634   5-30     September, 1994<PAGE>
   The Residence at
    Washington                    2,869,795     252,546      2,617,249  10-30     February, 1996

   SOUTHERN OHIO
   Remington Place               11,768,410     584,336     11,184,074   5-30     April, 1997

   MICHIGAN
   Arbor Landings                12,626,472   1,018,033     11,608,439   5-30     January, 1995
   Aspen Lakes Apartments         5,865,784     423,887      5,441,897   5-30     September, 1996
   Central Park Place             8,414,143     988,655      7,425,488   5-30     December, 1994
   Country Place Apartments (3)   4,961,206     495,554      4,465,652   5-30     June, 1995
   Clinton Place Apartments      10,725,310     425,692     10,299,618   5-30     August, 1997
   Georgetown Park
    Apartments                   25,386,335   2,005,212     23,381,123  10-30     December, 1994
   Oaks and Woods at
    Hampton                      30,268,461   3,086,692     27,181,769   5-30     August, 1995
   The Landings at the
    Preserve                      8,011,998     785,963      7,226,035   5-30     September, 1995
   Spring Brook Apartments        5,917,702     443,725      5,473,977   5-30     June, 1996
   Spring Valley Apartments      14,894,418     521,617     14,372,801   5-30     October, 1997
   Summer Ridge                  12,444,439   1,032,159     11,412,280   5-30     April, 1996
    </TABLE>

<PAGE>F41

                          ASSOCIATED ESTATES REALTY CORPORATION  SCHEDULE III
                        REAL ESTATE AND ACCUMULATED DEPRECIATION
                                            December 31, 1998
<TABLE>
<CAPTION>

                                          Initial Cost                         Historical Cost        


                             Encumbrances             Buildings & Improvements            Buildings &
            Property              (1)        Land    Improvements      (2)        Land   Improvements

   <S>                        <C>         <C>         <C>          <C>            <C>     <C> 
   FLORIDA
   Cypress Shores                  -       2,768,847   16,570,875       -       2,768,847  16,570,875
   Windsor Pines                16,454,851 4,833,541   28,845,451       -       4,833,541  28,845,451

   GEORGIA
   The Falls                     9,379,144 5,403,009   23,772,694       -       5,403,009  23,772,694
   Morgan Place                    -       3,292,205    9,194,451       -       3,292,205   9,194,451

   MARYLAND
   Reflections                   5,500,000 1,807,172   12,509,968       -       1,807,172  12,509,968
   Annen Woods                     -       1,389,231    9,632,734       -       1,389,231   9,632,734
   Hampton Pointe                  -       3,394,350   22,263,146       -       3,394,350  22,263,146

   NORTH CAROLINA
   Windsor Falls                   -       1,551,232   16,495,390       -       1,551,232  16,495,390

   TEXAS
   Fleetwood                       -         996,810    5,747,188       -         996,810   5,747,188

   ARIZONA
   20th and Campbell               -       3,192,091   10,385,766       -       3,192,091  10,385,766

   INDIANA
   The Gables at White River       -       1,064,131   11,680,107       -       1,064,131  11,680,107
   Waterstone Apartments           -       1,508,469   22,861,129       -       1,508,469  22,861,129
   Steeplechase                    -       2,260,704   16,312,178       -       2,260,704  16,312,178

   CALIFORNIA
   Desert Oasis                    -       1,600,803   14,219,922       -       1,600,803  14,212,922

   PENNSYLVANIA
   Chestnut Ridge                  -       2,145,735  19,159,234        -       2,145,735  19,159,234<PAGE>


   LAND HELD FOR DEVELOPMENT
      NORTHERN OHIO
   Barrington                      -          -            -            -          -           -
   Village at Avon                 -       2,157,511       -            -       2,145,011      -
   Westlake Investment             -         523,314       -            -         523,314      -
   Western Reserve Village         -          -            -            -          -           -

   CENTRAL OHIO
   Muirwood Village at Mt.
    Sterling                       -         125,926       -            -         125,926      -
   Wyndemere                       -         200,140       -            -         200,140      -<PAGE>

</TABLE>



                       ASSOCIATED ESTATES REALTY CORPORATION    SCHEDULE III
                     REAL ESTATE AND ACCUMULATED DEPRECIATION
                                         December 31, 1998
<TABLE>
<CAPTION>

                                 Historical Cost           
                                                        Total Cost,
                                                          Net of    Depreciable     Date of
                                          Accumulated   Accumulated    Lives     Construction/
            Property             Total   Depreciation  Depreciation    Years      Acquisition

   <S>                         <C>       <C>           <C>          <C>           <C>       
   FLORIDA
   Cypress Shores              19,339,722     310,815     19,028,907   5-30     February, 1998
   Windsor Pines               33,678,992     181,334     33,497,658   5-30     October, 1998

   GEORGIA
   The Falls                   29,175,703     442,904     28,732,799   5-30     February, 1998
   Morgan Place                12,486,656     153,311     12,333,345   5-30     July, 1998

   MARYLAND
   Reflections                 14,317,140     231,754     14,085,386   5-30     February, 1998
   Annen Woods                 11,021,965     150,369     10,871,596   5-30     July, 1998
   Hampton Pointe              25,657,496     363,133     25,294,363   5-30     July, 1998

   NORTH CAROLINA
   Windsor Falls               18,046,622     274,518     17,772,104   5-30     July, 1998

   TEXAS
   Fleetwood                    6,743,998      95,683      6,648,315   5-30     July, 1998

   ARIZONA
   20th and Campbell           13,577,857     169,092     13,408,765   5-30     July, 1998

   INDIANA
   The Gables at White River   12,744,238     740,684     12,003,554   5-30     February, 1997
   Waterstone Apartments       24,369,598   1,017,895     23,351,703   5-30     August, 1997
   Steeplechase                18,572,882     209,274     18,363,608   5-30     July, 1998

   CALIFORNIA
   Desert Oasis                15,813,725     236,961     15,576,764   5-30     July, 1998

   PENNSYLVANIA
   Chestnut Ridge              21,304,969   1,811,199     19,493,770   5-30     March, 1996<PAGE>

   LAND HELD FOR DEVELOPMENT
      NORTHERN OHIO
   Barrington                      -           -             -           -      September, 1995
   Village at Avon              2,145,011      -           2,145,011     -      June, 1998
   Westlake Investment            523,314      -             523,314     -      October, 1985
   Western Reserve Village         -           -             -           -      August, 1996

   CENTRAL OHIO
   Muirwood Village at Mt.
    Sterling                      125,926      -             125,926     -      December, 1996
   Wyndemere                      200,140      -             200,140     -      March, 1997
    </TABLE>

<PAGE>F42

                         ASSOCIATED ESTATES REALTY CORPORATION    SCHEDULE III 
                        REAL ESTATE AND ACCUMULATED DEPRECIATION

                                              December 31, 1998
<TABLE>
<CAPTION>
                                        Initial Cost                           Historical Cost           


                           Encumbrances               Buildings & Improvements               Buildings &
           Property             (1)         Land     Improvements      (2)         Land     Improvements

   <S>                     <C>             <C>        <C>          <C>             <C>      <C>  
   FLORIDA
   Kirkman                       -         3,222,345       -            -          3,222,345      -

   GEORGIA
   Boggs Road                    -         3,954,771       -            -          3,954,771      -

   MICHIGAN
   Arbor Landings-Phase II       -           422,180       -            -            422,180      -
   Aspen Lakes Apts.             -           402,100       -            -            402,100      -
   Georgetown Park
    Apartments                   -           -             -            -            -            -
   The Landings at the
    Preserve                     -           266,020       -            -            266,020      -      
                           $  80,046,761$101,949,321 $741,522,087   34,874,598   103,048,712 775,284,794

   Management Service Companies                                      3,920,657       754,643   3,166,014
   Land, Building & Improvements                                  $ 38,795,255 $ 103,803,355$778,450,808
</TABLE>




                          ASSOCIATED ESTATES REALTY CORPORATION- SCHEDULE III
                        REAL ESTATE AND ACCUMULATED DEPRECIATION
                                           December 31, 1998
<TABLE>
<CAPTION>

                                              Historical Cost            
                                                             Total Cost,
                                                               Net of    Depreciable     Date of
                                               Accumulated   Accumulated    Lives     Construction/
              Property               Total    Depreciation  Depreciation    Years      Acquisition

   <S>                               <C>      <C>           <C>           <C>          <C>  
   FLORIDA
   Kirkman                           3,222,345      -           3,222,345    5-30    July, 1998

   GEORGIA
   Boggs Road                        3,954,771      -           3,954,771     -

   MICHIGAN
   Arbor Landings - Phase II           422,180      -             422,180     -      August, 1995
   Aspen Lakes Apts.                   402,100      -             402,100     -      September, 1996
   Georgetown Park Apartments          -            -             -           -      December, 1994
   The Landings at the Preserve        266,020      -             266,020     -      September, 1995
                                   878,333,506 139,357,785    738,975,721

   Management Service Companies      3,920,657     667,212      3,253,445  10-30     November, 1993
   Land, Building & Improvements   882,254,163 140,024,997    742,229,166
   FURNITURE, FIXTURE & EQUIPMENT   30,804,870  13,916,705     16,888,165
   Construction in progress         42,612,292      -          42,612,292
                                  $955,671,325$153,941,702  $ 801,729,623
    <FN>
    (1)  Encumbrances include mortgage debt, deferred liability and other 
         obligations secured by the real estate assets.
    (2)  Improvements include the purchase price adjustment for certain 
         properties in which cash was paid to unrelated third parties to 
         acquire their interests.
    (3)  In 1998, properties were combined for operating, marketing 
         and reporting purposes.
    (4)  Refer to Note 9 to the December 31, 1998 financial statements
         of Associated Estates Realty Corporation.
    </FN>
    </TABLE>

<PAGE>F43

                           ASSOCIATED ESTATES REALTY CORPORATION  SCHEDULE III 
                          REAL ESTATE AND ACCUMULATED DEPRECIATION
<TABLE>
                                             December 31, 1998
<CAPTION>


                                           Initial Cost                         Historical Cost         


                              Encumbrances             Buildings &  Improvements             Buildings &
            Property               (1)        Land    Improvements       (2)        Land     Improvements

   JOINT VENTURE PROPERTIES
   INVESTMENTS IN WHICH 
     AERC HAS A 50% INTEREST 
     RESIDENTIAL MULTIFAMILY PROPERTIES
     NORTHERN OHIO

   <S>                        <C>         <C>        <C>           <C>          <C>         <C> 
   College Towers             $     -      $  340,000 $  3,351,247  $    223,653$   340,000 $  3,574,900
   Highland House                   -          54,053      209,903        -          54,053      209,903
   Lakeshore Village              4,095,680   482,217    3,861,676        -         482,217    3,861,676
                                  4,095,680   876,270    7,422,826       223,653    876,270    7,646,479

   INVESTMENTS IN WHICH
      AERC HAS A 33% INTEREST
      RESIDENTIAL MULTIFAMILY PROPERTIES
      NORTHERN OHIO
   Americana                     11,823,211   504,207    7,127,922       585,230    504,207    7,713,152
   Euclid House                   1,608,465   105,000    1,218,156         7,371    105,000    1,225,527
   Gates Mills Towers            18,694,683     -       10,358,694     9,458,596  1,351,214   18,466,076
   Watergate                     14,088,783   499,849   13,538,629       603,761    499,849   14,142,390
                                 46,215,142 1,109,056   32,243,401    10,654,958  2,460,270   41,547,145

   Land, Building and
    Improvements              $  50,310,822$1,985,326 $ 39,666,227  $ 10,878,611$ 3,336,540 $ 49,193,624<PAGE>
</TABLE>




                      ASSOCIATED ESTATES REALTY CORPORATION -  SCHEDULE III
                     REAL ESTATE AND ACCUMULATED DEPRECIATION
                                            December 31, 1998
<TABLE>
<CAPTION>
                                                 Historical Cost            
                                                                Total Cost,
                                                                  Net of    Depreciable     Date of
                                                  Accumulated   Accumulated    Lives     Construction/
                Property                Total    Depreciation  Depreciation    Years      Acquisition

   JOINT VENTURE PROPERTIES
   INVESTMENTS IN WHICH 
     AERC HAS A 50% INTEREST 
     RESIDENTIAL MULTIFAMILY PROPERTIES
     NORTHERN OHIO
   <S>                               <C>         <C>           <C>              <C>     <C>     
   
   College Towers                    $ 3,914,900 $   3,394,653 $     520,247    7-30    January, 1969
   Highland House                        263,956       209,903        54,053    5-30    June, 1964
   Lakeshore Village                   4,343,893     2,091,743     2,252,150    3-30    October, 1982
                                       8,522,749     5,696,299     2,826,450

   INVESTMENTS IN WHICH
      AERC HAS A 33% INTEREST
      RESIDENTIAL MULTIFAMILY PROPERTIES
      NORTHERN OHIO
   Americana                           8,217,359     7,283,864       933,495    5-30    June, 1968
   Euclid House                        1,330,527     1,201,635       128,892    7-30    August, 1969
   Gates Mills Towers                 19,817,290    12,543,303     7,273,987   10-30    December, 1969
   Watergate                          14,642,239    13,050,123     1,592,116    5-30    July, 1971
                                      44,007,415    34,078,925     9,928,490

   Land, Building and Improvements    52,530,164    39,775,224    12,754,940
   Furniture, Fixtures and Equipment   2,855,770     2,790,767        65,003
   Construction in Progress               40,447             -        40,447
                                     $55,426,381 $  42,565,991 $  12,860,390

    <FN>
    (1)  Encumbrances include mortgage debt and other obligations secured 
         by the real estate assets.
    (2)  Improvements include the purchase price adjustment for certain 
         properties in which cash was paid to unrelated third parties to 
         acquire their interests.
    </FN>
    </TABLE>

<PAGE>F44
                                      SCHEDULE III (continued)

                        ASSOCIATED ESTATES REALTY CORPORATION
                       REAL ESTATE AND ACCUMULATED DEPRECIATION
                                  DECEMBER 31, 1998


               The Aggregate Cost for Federal Income Tax purposes was
          approximately $800 million and $600 million at December 31, 1998
          and 1997, respectively.

               The changes in Total Real Estate Assets for the years ended
          December 31, are as follows:
<TABLE>
<CAPTION>

                                      1998            1997     

   <S>                           <C>             <C>
   Balance, beginning of period  $ 646,498,966   $ 513,966,475 
   Disposal of fixed assets        (11,150,879)     (3,284,839)
   New acquisition properties      246,384,308     105,681,282 
   Improvements                     73,938,930      30,136,048 
   Balance, end of period        $ 955,671,325   $ 646,498,966

</TABLE>

               The changes in Accumulated Depreciation and Amortization for
          the years ended December 31, are as follows:

<TABLE>
<CAPTION>
                                     1998           1997    

   <S>                           <C>            <C>        
   Balance, beginning of period  $130,668,538   $112,102,829 
   Disposal of fixed assets          (570,806)             - 
   Depreciation for period         23,843,970     18,565,709 
   Balance, end of period        $153,941,702   $130,668,538
</TABLE>





                                                         EXHIBIT 21.1

                                 LIST OF SUBSIDIARIES
                                          OF
                        ASSOCIATED ESTATES REALTY CORPORATION

<TABLE>
<CAPTION>
                                                              State of 
                             Subsidiary                     Incorporation

          <S>                                                <C> 
          AERC of Florida, Inc.                                  Ohio
          AERC of Georgia, Inc.                                  Ohio
          AERC of Indiana, LLC                                 Indiana
          AERC of Michigan, LLC                                  Ohio
          AERC of Texas, Inc.                                    Ohio
          Aspen Lakes - AERC, Inc.                             Michigan
          Associated Estates Realty Corporation of
              Missouri, Inc.                                     Ohio
          Associated Estates Realty Corporation of North
              Carolina Limited Liability Company                 Ohio
          Associated Estates Realty Corporation 
             of Pennsylvania, Inc.                               Ohio
          Country Place, Inc.                                  Michigan
          Ellet Apartments, Inc.                                 Ohio
          FHM Corporation                                      Michigan
          Gables Indiana, Inc.                                   Ohio
          Gates Mills Club Housing, Inc.                         Ohio
          Hillwood I Apartments, Inc.                            Ohio
          Jennings Commons Apartments, Inc.                      Ohio
          MIG II Realty Advisors, Inc.                           Ohio
          PatCon, Inc.                                           Ohio
          Puritas Place Apartments, Inc.                         Ohio
          Rainbow Terrace Apartments, Inc.                       Ohio
          Riverview Towers Apartments, Inc.                      Ohio
          Shaker Park Gardens II, Inc.                           Ohio
          Somerset West Apartments, Inc.                         Ohio
          Spring Valley Apartments LLC                         Michigan
          State Road Apartments, Inc.                            Ohio
          Statesman II Apartments, Inc.                          Ohio
          Sutliff Apartments, Inc.                               Ohio
          Tallmadge Acres Apartments, Inc.                       Ohio
          The Oaks at the Woods Company, Inc.                    Ohio
          Twinsburg Apartments, Inc.                             Ohio
          Village Tower Apartments, Inc.                         Ohio
          West High Apartments, Inc.                             Ohio
</TABLE>








                                                         Exhibit 23.1




                          CONSENT OF INDEPENDENT ACCOUNTANTS



          We hereby consent to the incorporation by reference in the
          Registration Statements on Form S-8 (No. 333-27429 and No. 33-
          88430) and in the Prospectuses constituting part of the
          Registration Statements on Form S-3 (No. 333-22419 and No. 333-
          62627) of Associated Estates Realty Corporation of our report
          dated March 17, 1999 appearing on page F-2 of this Form 10-K.




          /s/ PricewaterhouseCoopers LLP    


          Cleveland, Ohio
          March 29, 1999

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                       1,034,655
<SECURITIES>                                 6,718,863
<RECEIVABLES>                               18,208,242
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                            13,093,972
<PP&E>                                     955,671,325
<DEPRECIATION>                           (153,941,702)
<TOTAL-ASSETS>                             840,785,355
<CURRENT-LIABILITIES>                       52,977,400
<BONDS>                                              0
                                0
                                 56,250,000
<COMMON>                                     2,262,195
<OTHER-SE>                                 200,675,952
<TOTAL-LIABILITY-AND-EQUITY>               840,785,355
<SALES>                                    132,514,374
<TOTAL-REVENUES>                           143,007,867
<CGS>                                       58,652,542
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                            38,534,805
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                          29,050,346
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                124,895
<CHANGES>                                            0
<NET-INCOME>                                17,514,762
<EPS-PRIMARY>                                      .61
<EPS-DILUTED>                                      .60
        

</TABLE>

 
           _________________________________________________________________


                         THIRD AMENDMENT TO CREDIT AGREEMENT

                                     BY AND AMONG

                        ASSOCIATED ESTATES REALTY CORPORATION,

                                      Borrower,


                                 NATIONAL CITY BANK,

                                  as Managing Agent


                BANK OF AMERICA NATIONAL TRUST & SAVINGS ASSOCIATION,

                                as Documentation Agent

                                         AND


                          THE BANKS IDENTIFIED ON SCHEDULE 1

                           Dated:  as of December 18, 1998







          _________________________________________________________________ 




                                  THIRD AMENDMENT TO
                                   CREDIT AGREEMENT 



               THIS THIRD AMENDMENT TO CREDIT AGREEMENT (this "Amendment")

          is made as of December 18, 1998, by and among ASSOCIATED ESTATES

          REALTY CORPORATION, an Ohio corporation ("Borrower"), and

          NATIONAL CITY BANK, as Managing Agent under the Credit Agreement

          defined in the following recitals (in such capacity, the

          "Managing Agent"), BANK OF AMERICA NATIONAL TRUST AND SAVINGS

          ASSOCIATION, as Documentation Agent under the Credit Agreement

          (in such capacity, the "Documentation Agent") and each of the

          Banks identified on Schedule 1 attached hereto (the "Banks").

                                   R E C I T A L S

               A.   Pursuant to that certain credit agreement, dated as of

          June 30, 1998, by and among Borrower, the Managing Agent and Bank

          of America National Trust and Savings Association, as

          Documentation Agent, and the Banks identified on Schedule 1

          thereto, such Banks agreed to advance certain Loans and to issue

          certain Letters of Credit to Borrower, on the terms and subject

          to the conditions set forth therein, and Borrower agreed to repay

          the same, with interest thereon, as provided therein.

               B.   The aforementioned credit agreement has been amended

          (1) by a First Amendment to Credit Agreement, dated as of

          August 6, 1998; (2) by a Second Amendment to Credit Agreement,

          dated as of August 31, 1998.  As so amended, such credit

          agreement is referred to as the "Credit Agreement".

               C.   Certain Events of Defaults occurred as of September 30,

          1998, in respect of Borrower's compliance with certain covenants

          set forth in the Credit Agreement (the "Existing Defaults") which

          the Required Banks have not waived and which, immediately prior

          to the execution and delivery of this Amendment, remain uncured.

                                          1  


               D.   The Managing Agent, at the direction and with the

          express approval of the Required Banks in accordance with the

          applicable provisions of the Credit Agreement, has further agreed

          with Borrower to amend the Credit Agreement in order to reflect

          the parties' understandings regarding certain changes to the

          financial covenants set forth in the Credit Agreement, the Banks'

          approval of certain changes to Borrower's accounting practices

          relevant to particular kinds of capital expenditures and in order

          to make other mutually acceptable changes to the Credit

          Agreement, upon and subject to the terms and conditions

          hereinafter set forth.

               NOW, THEREFORE, for Ten Dollars ($10.00) and other valuable

          consideration, the receipt and sufficiency of which are hereby

          acknowledged, the parties agree as follows:

                    1.   Defined Terms.  Capitalized terms which are used

          in this Amendment without being defined herein shall have the

          meanings ascribed to them in the Amended Credit Agreement

          (defined below).

                    2.   Amendment of the Credit Agreement.  The parties

          agree that the Credit Agreement shall be further amended,

          effective as of the Effective Date (as hereinafter defined), so

          that from and after the Effective Date the Credit Agreement shall

          be completely amended and restated as set forth in Annex 1 to

          this Amendment.  As so amended and restated, the Credit Agreement

          is referred to herein as the "Amended Credit Agreement".  The

          parties acknowledge that certain exhibits and schedules which are

          referred to in the Amended Credit Agreement have been omitted

          therefrom.  Each exhibit and schedule so omitted remains

          identical to the corresponding version thereof which was appended


                                          2


          to the Credit Agreement; all such exhibits and schedules shall be

          deemed to be incorporated in the Amended Credit Agreement by this

          reference.

                    3.  Conditions Precedent to this Amendment.  On or

          prior to the effective date of this Amendment (the "Effective

          Date"), each of the following conditions precedent shall have

          been satisfied:

                         (a)  Proof of Corporate Authority.  The Managing
                         Agent shall have received from Borrower copies,
                         certified by a duly authorized officer of Borrower
                         to be true and complete on and as of the Effective
                         Date, of records of all corporate action taken by
                         Borrower to authorize (i) the execution and
                         delivery of this Amendment; (ii) the making by
                         Borrower of the borrowings contemplated by the
                         Amended Credit Agreement, as amended hereby; and
                         (iii) the performance of its other obligations and
                         agreements hereunder and under the Amended Credit
                         Agreement;

                         (b)  Incumbency Certificate.  The Managing Agent
                         shall have received from Borrower an incumbency
                         certificate, dated as of the Effective Date,
                         signed by a duly authorized officer of Borrower
                         and giving the name and bearing a specimen
                         signature of each individual who shall be
                         authorized to sign, in the name and on behalf of
                         Borrower, this Amendment and the Amended Credit
                         Agreement.

                         (c)  Officers' Certificate.  The Managing Agent
                         shall have received from Borrower a certificate
                         dated as of the Effective Date, signed by a duly
                         authorized officer of Borrower and certifying on
                         terms acceptable to the Managing Agent that each
                         of the representations and warranties of Borrower
                         in the Amended Credit Agreement is true and
                         correct in all material respects on and as of the
                         Effective Date.

                         (d)  Legality of Transactions.  No change in
                         applicable law shall have occurred as a
                         consequence of which it shall have become and
                         continue to be unlawful (i) for the Managing Agent
                         or any Bank to perform any of its agreements or
                         obligations under the Amended Credit Agreement or
                         any other Loan Document on or as of the Effective
                         Date; or (ii) for Borrower to perform any of its
                         agreements or obligations under the Amended Credit
                         Agreement or any Loan Document.


                                          3  


                         (e)  Performance, Etc.  Except for the Existing
                         Defaults, Borrower shall have duly and properly
                         performed, complied with and observed, in all
                         material respects, each of its covenants,
                         agreements and obligations contained in each of
                         the Loan Documents to which Borrower is a party or
                         by which Borrower is bound.  No event shall have
                         occurred on or prior to the Effective Date, and no
                         condition shall exist as of the Effective Date,
                         which constitutes or would (with the delivery of
                         notice or the passing of time, or both) constitute
                         a Default or an Event of Default under the Amended
                         Credit Agreement.

                         (f)  Compliance with Laws. Each of the borrowings
                         made and each Letter of Credit issued under the
                         Credit Agreement is, and each borrowing to be made
                         and each Letter of Credit to be issued under the
                         Amended Credit Agreement shall be, in compliance
                         with the requirements of all applicable laws,
                         regulations, rules and orders, including without
                         limitation the Environmental Laws and the
                         requirements imposed by the SEC or by the Board of
                         Governors of the Federal Reserve System under
                         Regulations U, G and X.

                         (g)  Payment of Waiver Fee and Certain Expenses. 
                         Borrower shall have (i) paid to the Managing
                         Agent, for the benefit of the Banks as hereinafter
                         provided, a Waiver Fee (the "Waiver Fee") in the
                         amount of Three Hundred Seventy-Five Thousand
                         Dollars ($375,000); and (ii) reimbursed the
                         Managing Agent for all reasonable out-of-pocket
                         costs and expenses, including, without limitation,
                         all fees and disbursements of legal counsel to the
                         Managing Agent which shall have been incurred by
                         the Managing Agent in connection with the
                         negotiation and preparation of this Amendment and
                         the documents and instruments described or
                         referred to herein.

                         (h)  Changes: None Adverse.  From the date of the
                         most recent balance sheets referred to in
                         Section 4.5 of the Amended Credit Agreement or
                         delivered in accordance with the requirements of
                         the Amended Credit Agreement, in either case
                         through and including the Effective Date, no
                         changes shall have occurred in the assets,
                         liabilities, financial condition, business,
                         operations or prospects of Borrower or Borrower's
                         Consolidated Subsidiaries which, individually or
                         in the aggregate, are material and adverse to
                         Borrower and its Consolidated Subsidiaries.

                         (i)  Compliance Certificate.  The Managing Agent
                         shall have received a Compliance Certificate, the
                         required calculations under which shall
                         demonstrate Borrower's compliance with the

                                          4 


                         covenants set forth in the Amended Credit
                         Agreement.

                         (j)  Other Approvals.  The Managing Agent shall
                         have received such other approvals, opinions,
                         certificates, instruments and documents with
                         respect to the transactions described herein as it
                         may request.

                         (k)  Representations and Warranties.  Each of the
                         representations and warranties made by or on
                         behalf of Borrower in the Amended Credit Agreement
                         or in any other Loan Document shall be true,
                         correct and complete in all material respects as
                         of the Effective Date.

                    4.   Acknowledgement of Certain Matters.  

                         (a)  The Managing Agent acknowledges its receipt

          of the Waiver Fee in the amount referred to in Section 3(g),

          above, and further acknowledges that the Facility Fee has been

          paid for the period ending as of June 30, 1999.

                         (b)  Borrower, the Managing Agent and each Bank

          acknowledges that this Amendment, and the implementation of the

          terms of the Amended Credit Agreement resulting from this

          Amendment, have been made in contemplation of Borrower's revising

          its accounting policies to reflect, in accordance with GAAP, the

          accounting treatment of certain suite renovation expenditures in

          a manner consistent with the application of the Capital

          Expenditure Allocation set forth in the Amended Credit Agreement. 

          The Managing Agent and each Bank approves such revision to

          Borrower's accounting practices, and agrees that the

          implementation of such revision shall not constitute inconsistent

          application of GAAP for purposes of the Amended Credit Agreement.

                         (c)  The Managing Agent and each Bank agrees that

          Borrower may, for the purposes of determining Interest Expense

          for Borrower's fiscal quarter and fiscal year ended December 31,

          1998, effect a proforma adjustment to the interest payable during


                                          5 


          such fiscal quarter to reflect the difference between the

          interest actually paid in respect of the Obligations during such

          fiscal quarter and attributable to the unavailability of LIBOR

          Rate Loans under the Credit Agreement by reason of the Existing

          Defaults and the interest which would have been paid in respect

          of the Obligations during such fiscal quarter if LIBOR Rate Loans

          at a LIBOR Margin of One Hundred Forty (140) basis points had

          been available to Borrower during the period commencing upon the

          occurrence of the Existing Defaults and concluding on the

          Effective Date.

                    5.  Ratification.  Except as specifically modified and

          amended by this Amendment, the Credit Agreement and each other

          Loan Document is unchanged and remains in full force and effect. 

          Borrower hereby ratifies and affirms the Credit Agreement and

          every term and condition thereof, as the same are amended and

          restated as provided herein, and represents and warrants to the

          Managing Agent and each Bank that (a) as of the date hereof and

          except for the Existing Defaults, there is no Default or Event of

          Default; (b) all of Borrower's representations and warranties

          under the Amended Credit Agreement are true and correct in all

          material respects as of the Effective Date; and (c) Borrower has

          no offsets or claims against the Managing Agent or any Bank

          under, in respect of or in any way related to the Amended Credit

          Agreement or any Loan Document.

                    6.  Binding Effect.  This Amendment shall be binding

          upon and shall inure to the benefit of the parties hereto and

          their respective successors and permitted assigns.

                    7.  Effective Date.  The amendments contemplated by

          this Amendment shall be effective, as of the date first set forth


                                          6 


          above (the "Effective Date"), upon (i) the execution of this

          instrument by Borrower, the Managing Agent, the Documentation

          Agent and the Banks; and (ii) the satisfaction of each of the

          conditions precedent set forth in Section 3 of this Amendment.  

                    8.   Regarding Borrower's Debt Ratings.  Borrower

          warrants and represents that as of the Effective Date, Borrower's

          Debt Ratings are as follows:


                         Moody's:  BBB-; and

                         S&P:      Baa3


                    9.   Regarding the Existing Defaults.  The Managing

          Agent and the Banks agree that provided that all of the

          conditions precedent set forth in Section 3, above, shall have

          been fulfilled on or before the Effective Date, all of the

          Existing Defaults, and all rights and remedies available to the

          Banks or the Managing Agent in consequence of the Existing

          Defaults, shall be waived.

                    10.  Counterparts.  This Amendment may be executed in

          multiple counterparts, and signature pages from any counterpart

          may be appended to any other counterpart.  All such counterparts

          shall constitute a single, unified instrument.

                    IN WITNESS WHEREOF, this Amendment has been duly

          executed and delivered by or on behalf of each of the parties as

          of the date first set forth above.

                                      7


                                   BORROWER:

                                   ASSOCIATED ESTATES REALTY CORPORATION


                                   By:  /s/ Jeffrey I. Friedman
                                        -------------------------------        
                                        Print Name:  Jeffrey I. Friedman   
                                        Title:  President                  

                                   5025 Swetland Court
                                   Cleveland, Ohio  44143
                                   Telephone:  (216) 261-5000
                                   Facsimile:  (216) 289-9600
                                   Attn:  Jeffrey I. Friedman, President

                                   8


                                   MANAGING AGENT:

                                   NATIONAL CITY BANK


                                   By:  /s/  Gary L. Wimer
                                        ------------------
                                        Gary L. Wimer
                                        Vice President

                                   National City Center
                                   1900 East Ninth Street
                                   Locator No. 2118
                                   Cleveland, Ohio  44114
                                   Telephone:  (216) 575-2233
                                   Facsimile:  (216) 575-3160
                                   Attn:  Gary L. Wimer, Vice President
                                        Investment Real Estate Div.



                                   THE  DOCUMENTATION AGENT:

                                   BANK OF AMERICA NATIONAL TRUST AND 
                                   SAVINGS ASSOCIATION 

                                   By:  /s/ Richard G. Baer, Jr.
                                        --------------------------------
                                        Print Name:  Richard G. Baer, Jr.
                                        Title:  Vice President
                                        
                                        
                                   231 South LaSalle Street, 12-Q
                                   Chicago, Illinois  60697
                                   Telephone:  (312) 828-5149
                                   Facsimile:  (312) 974-4970
                                   Attn:  Richard G. Baer, Jr., 
                                          Vice-President

                                          9


                                   THE BANKS:

                                   NATIONAL CITY BANK


                                   By:  /s/  Gary L. Wimer
                                        --------------------
                                        Gary L. Wimer
                                        Vice President

                                   National City Center
                                   1900 East Ninth Street
                                   Locator No. 2118
                                   Cleveland, Ohio  44114
                                   Telephone:  (216) 575-2233
                                   Facsimile:  (216) 575-3160
                                   Attn:  Gary L. Wimer, Vice President
                                        Investment Real Estate Div.



                                   BANK OF AMERICA NATIONAL TRUST AND 
                                   SAVINGS ASSOCIATION 

                                   By:  /s/ Richard G. Baer, Jr.
                                        --------------------------------
                                        Print Name:  Richard G. Baer, Jr.
                                        Title:  Vice President

                                   231 South LaSalle Street, 12-Q
                                   Chicago, Illinois  60697
                                   Telephone:  (312) 828-5087
                                   Facsimile:  (312) 974-4970
                                   Attn:  Richard G. Baer, Jr.,
                                        Vice-President


                                   BANK ONE, N.A. 

                                   By:  /s/ Douglas D. Lyons
                                       ---------------------
                                        Print Name:  Douglas D. Lyons
                                        Title:  Vice President


                                   30 South Park Place
                                   Painesville, Ohio  44077
                                   Telephone:  (440) 352-5580
                                   Facsimile:  (440) 352-5971
                                   Attn:  Douglas Lyons, Vice-President


                                          10


                                   MANUFACTURERS AND TRADERS TRUST COMPANY

                                   By:  /s/ Kevin Quinn                    
                                        --------------------------------
                                        Print Name:  Kevin Quinn
                                        Title:  Assistant Vice President

                                   One Fountain Plaza
                                   Buffalo, New York  14203-1495
                                   Telephone:  (716) 848-7337
                                   Facsimile:  (716) 848-7318
                                   Attn:  Kevin B. Quinn,
                                          Assistant Vice President

                                   

                                   HARRIS TRUST & SAVINGS BANK

                                   By:  /s/  Gregory M. Bins               
                                        ----------------------------
                                        Print Name:  Gregory M. Bins
                                        Title:  Vice President

                                   111 West Monroe Street
                                   Chicago, Illinois   60690
                                   Telephone:  (312) 461-2203
                                   Facsimile:  (312) 461-2968
                                   Attn:  Gregory M. Bins, 
                                        Vice President



                                   HUNTINGTON BANK - CLEVELAND, N.A.

                                   By:  /s/  Gerald A. Buck
                                        ---------------------------
                                        Print Name:  Gerald A. Buck
                                        Title:  Vice President

                                   917 Euclid Avenue
                                   Cleveland, Ohio  44115
                                   Telephone:  (216) 515-6882
                                   Facsimile:  (216) 515-6369
                                   Attn:  Gerald A. Buck,
                                          Vice President


                                          11


                                   CITIZENS BANK OF RHODE ISLAND

                                   By:  /s/  John K. Cooper
                                        ---------------------------
                                        Print Name:  John K. Cooper
                                        Title:  Vice President

                                   One Citizens Plaza
                                   Fourth Floor
                                   Providence, Rhode Island  02903
                                   Telephone:  (401) 456-7283
                                   Facsimile:  (401) 455-5410
                                   Attn:  John K. Cooper
                                        Vice President


                                   FIRSTMERIT BANK, N.A.

                                   By:  /s/  Peter D. Collins              
                                        -----------------------------
                                        Print Name:  Peter D. Collins
                                        Title:  Vice President

                                   123 West Prospect Avenue
                                   Cleveland, Ohio  44115-1070
                                   Telephone:  (216) 694-5638
                                   Facsimile:  (216) 621-3201
                                   Attn:  Peter D. Collins,
                                        Vice President


                                   SOUTHTRUST BANK, N.A.

                                   By:  /s/ Sam Boroughs
                                        --------------------------
                                        Print Name:  Sam Boroughs
                                        Title:  Asst. Vice President
                    
                                   420 North 20th Street
                                   Birmingham, Alabama  35203
                                   Attn:  Sam Boroughs
                                   Telephone:  (205) 254-5039
                                   Facsimile:  (205) 254-5022


                                   COMMERZBANK AKTIENGESELLSCHAFT

                                   By:  /s/ Douglas P. Traynor
                                        ------------------------------
                                        Print Name:  Douglas P. Traynor
                                        Title:  Vice President
                    
                                   Two World Financial Center
                                   New York, New York 10281-1050
                                   Attn:  Douglas Traynor, Vice President
                                   Telephone:  (212) 266-7569
                                   Facsimile:  (212) 266-7565

                                         12

<TABLE>

                                      SCHEDULE 1

                                          to

                                 Third Amendment to 
                                   Credit Agreement

<CAPTION>
 
                                   Participation
          Bank                     Percentage          Credit Commitment
          -----------------------  -------------       -----------------
          <S>                      <C>                 <C>
          National City Bank            14%              $ 35,000,000

          Bank of America National      14%              $ 35,000,000
            Trust and Savings
            Association

          Manufacturers and Traders      8%              $ 20,000,000
            Trust Company

          Harris Trust & Savings Bank   10%              $ 25,000,000
           
          Bank One, N.A.                12%              $ 30,000,000

          Huntington Bank -             10%              $ 25,000,000
             Cleveland, N.A.

          Citizens Bank of               8%              $ 20,000,000
             Rhode Island

          FirstMerit Bank, N.A.          4%              $ 10,000,000

          SouthTrust Bank, N.A.         10%              $ 25,000,000

          Commerzbank                   10%              $ 25,000,000
             Aktiengesellschaft

                                        100%             $250,000,000
</TABLE>


                        AMENDED AND RESTATED CREDIT AGREEMENT


                    THIS AMENDED AND RESTATED CREDIT AGREEMENT, dated as of
          December 18, 1998, by and among ASSOCIATED ESTATES REALTY
          CORPORATION, an Ohio corporation (hereinafter, "Borrower"), the
          banks and lending institutions set forth on Schedule 1 hereto
          (the "Banks"), and NATIONAL CITY BANK, a national banking
          association ("NCB"), in its capacity as agent for the Banks (in
          such capacity, the "Managing Agent"), and BANK OF AMERICA
          NATIONAL TRUST AND SAVINGS ASSOCIATION, a national banking
          association, in its capacity as Documentation Agent (in such
          capacity, the "Documentation Agent").

                                       RECITALS

               A.   Pursuant to a Credit Agreement, dated as of
          June 30, 1998, by and among Borrower, the Managing Agent, the
          Documentation Agent and those Banks which were identified on
          Schedule A thereto (the "Original Credit Agreement"), such Banks
          agreed to make Loans and to issue Letters of Credit to Borrower
          upon the terms and subject to the conditions set forth therein.

               B.   The Original Credit Agreement has been amended by (1)
          that certain First Amendment to Credit Agreement dated as of
          August 7, 1998, and (2) that certain Second Amendment to Credit
          Agreement, dated as of August 31, 1998.  As so amended, the
          Original Credit Agreement is referred to as the "Amended Credit
          Agreement".

               C.   Borrower, the Managing Agent, the Documentation Agent
          and the Banks have agreed to amend and restate the Amended Credit
          Agreement in its entirety as hereinafter set forth.

                                      ARTICLE 1.

                                    INTERPRETATION

                    Section 1.1  General.  For the purposes of this
          Agreement, the following general rules of interpretation shall
          apply to the extent that they are not clearly inconsistent with
          the context or the subject-matter of specific provisions hereof:

                    (a)  The expression "this Agreement" shall mean this
          Credit Agreement (including all of the Schedules and Exhibits
          annexed hereto) as originally executed, or, if supplemented,
          amended or restated from time to time, as so supplemented,
          amended or restated;

                    (b)  Singular nouns shall include the plural and vice
          versa, and all references to dollars shall mean United States
          Dollars;

                    (c)  Accounting terms not otherwise defined herein
          shall have the meanings assigned to them in accordance with
          Generally Accepted Accounting Principles (as hereinafter
          defined); and


                                          14  


                    (d)  All Schedules and Exhibits to this instrument
          shall be deemed to be incorporated herein by reference.

                    Section 1.2  Definitions.  In addition to terms defined
          elsewhere in this Agreement, the terms set forth below shall have
          the following meanings for the purpose of this Agreement:

                    "Absolute Interest Period" means, with respect to a
          Competitive Bid Loan made at an Absolute Rate, a period not more
          than one hundred eighty (180) days after the Draw Date for such
          Competitive Bid Loan, as requested by Borrower and offered by a
          Bank, but in no event extending beyond the Termination Date.  If
          an Absolute Interest Period would end on a day which is not a
          Business Day, such Absolute Interest Period shall end on the next
          succeeding Business Day.

                    "Absolute Rate" means a fixed rate of interest (rounded
          to the nearest 1/100 of 1%) for an Absolute Interest Period with
          respect to a Competitive Bid Loan offered by a Bank and accepted
          by the Borrower at such rate.

                    "Absolute Rate Loan" means a Competitive Bid Loan made
          at the Absolute Rate.

                    "Accountants" means Price, Waterhouse & Co., or such
          other nationally recognized firm of certified public accountants
          as may from time to time be selected by Borrower and acceptable
          to the Managing Agent, with the consent of the Required Banks.

                    "Adjusted Prime Rate" means, at any time, the sum of
          the Prime Rate plus the Prime Rate Margin in effect at such time.

                    "Adjusted Unencumbered Debt Service" means, for any
          fiscal period of Borrower and its Wholly-Owned Subsidiaries, an
          amount equal to the Debt Service for such period in respect of
          all Unencumbered Debt of Borrower and its Wholly-Owned
          Subsidiaries, assuming that (a) the rate of interest payable in
          respect of all such Unencumbered Debt were the greater of (i)
          seven percent (7.0%) per annum, or (ii) two percent (2.0%) per
          annum in excess of the prevailing rate, as of the applicable date
          of determination, for ten (10) year U.S. Treasury obligations;
          and (b) all such Unencumbered Debt were payable in equal monthly
          installments of principal and interest over a twenty-five (25)
          year mortgage amortization schedule.

                    "Affiliate" means, in relation to any Person (an
          "Affiliated Person"), any Person (other than a Subsidiary) which
          (directly or indirectly) controls or is controlled by or is under
          common control with such Affiliated Person. For the purposes of
          this definition, the term "control" shall mean the possession
          (directly or indirectly) of the power to direct or to cause the
          direction of the management or the policies of a Person, whether
          through the ownership of shares of any class in the capital or
          any other voting securities of such Person, by contract or
          otherwise.

                    "Agency Fee" means an annual fee, payable to the
          Managing Agent in consideration for its serving as the Managing

                                          15  


          Agent in respect of the Loan Documents, as and when set forth in
          a letter agreement between Borrower and the Managing Agent dated
          of even date herewith.

                    "Aggregate Consolidated Indebtedness"  means, at any
          time, the sum of (i) the outstanding principal balance at such
          time of Consolidated Indebtedness, plus (ii) the amount at such
          time of the Consolidated Group Percentage Interest of all
          Investment Entity Indebtedness.

                    "Aggregate Market Value" means, at any time, the sum of
          (i) Market Value at such time, plus (ii) the amount at such time
          of the Consolidated Group Percentage Interest of Investment
          Entity Market Value.

                    "Apartment Suites" means all multi-family residential
          rental units owned by Borrower, its Consolidated Subsidiaries or
          any Investment Entity, without regard to whether such units are
          subject to any governmental financial support, operating
          assistance or regulation.  The number of Apartment Suites shall,
          for any purpose relevant to this Agreement, mean the aggregate
          number of Apartment Suites owned by Borrower, its Consolidated
          Subsidiaries or any Investment Entity on the final day of the
          fiscal period most recently expired as of the date of such
          determination; as to any Investment Entity, the number of
          Apartment Suites for the purposes of the determination of the
          amount of the Capital Expenditure Allocation shall be equal to
          the Consolidated Group Percentage Interest in all of the
          Apartment Suites owned by such Investment Entity.

                    "Applicable Margin" means, as at any date, a percentage
          per annum for Prime Rate Loans and Ratable LIBOR Rate Loans,
          determined by reference to Borrower's Debt Rating as set forth
          below:

                                          16

<TABLE>

<CAPTION>
                        Debt Rating       Ratable LIBOR      Prime     
                   --------------------  --------------  ------------
                                           Rate Margin    Rate Margin
                                          (expressed in  (expressed in
             Level     S&P      Moody's   basis points)  basis points)
             ----- ---------  ---------   -------------  -------------
              <S>   <C>        <C>        <C>            <C>
               1    A- to A+   A3 to A1       100             -0-
               2    BBB+       Baa1           110             -0-

               3    BBB        Baa2           125             -0-
               4    BBB-       Baa3           140             -0-
               5   <BBB-      <Baa3           225              25
</TABLE>


          The Applicable Margin for each Prime Rate Loan and each Ratable
          LIBOR Rate Loan (the "Prime Rate Margin" and the "LIBOR Margin",
          respectively) shall be determined by reference to the Debt Rating
          in effect as of the Draw Date for such Loan (subject, in the case
          of each Prime Rate Loan, to adjustment during the pendency of
          such Loan to reflect any changes in Borrower's Debt Rating),
          provided that:
               (A)  if the applicable Debt Ratings established by S&P and
               Moody's shall be at differing levels, the Applicable Margin
               shall be determined by reference to the lower Debt Rating,
               provided, however, that if the difference between the Debt
               Ratings shall be more than one level, the Applicable Margin
               shall be one (1) level higher than the lower of the two Debt
               Ratings;

               (B)  if only one of S&P and Moody's shall have a Debt Rating
               in effect, then:  (x) if both S&P and Moody's are engaged in
               the business of rating indebtedness, the Applicable Margin
               should be the grade that is one level below the available
               Debt Rating; or (y) if either S&P or Moody's is no longer
               engaged in the business of rating indebtedness, the
               Applicable Margin shall be the grade corresponding to the
               available Debt Rating; and

               (C)  if neither S&P nor Moody's shall have a Debt Rating in
               effect for Borrower, the Applicable Margin shall be the
               grade corresponding to Level 5 shown on the preceding table.

                    "Assets Under Development" means, as of the date of the
          determination thereof, any new real estate project (or the
          expansion area of any existing real estate project) owned by
          Borrower, any Consolidated Subsidiary or any Investment Entity on
          which the construction of one or more new, income-producing
          buildings has been commenced and is continuing, provided,
          however, that projects (or, in the case of phased projects as to
          which discrete portions thereof are constructed and completed at
          different times, identifiable phases of such projects) shall
          cease being Assets Under Development at such time as a
          certificate of occupancy is issued with respect to the
          construction performed with respect to such projects or discrete
          phases.  For the purposes of this Agreement, land and


                                          17 


          improvements comprised in Assets Under Development shall be
          valued, at any time, at (i) the then-current book values thereof
          (as determined in accordance with GAAP) for those Assets Under
          Development owned by Borrower and its Consolidated Subsidiaries;
          and (ii) the applicable Consolidated Group Percentage Interest of
          the then-current book value (as determined in accordance with
          GAAP) for each Asset Under Development owned by an Investment
          Entity.

                    "Banks" means, collectively, each of the banks or
          lending institutions identified on Schedule 1 hereto, as such
          Schedule may be amended from time to time pursuant to Section 2.1
          hereof, and the respective successors and assigns of such banks
          and lending institutions. "Bank" means any of the Banks.

                    "Business Day" means any day other than a Saturday or
          Sunday on which commercial banking institutions are open for
          business in Cleveland, Ohio; for all purposes relevant to the
          issuance of LIBOR Rate Loans (including, without limitation, the
          determination of the LIBOR Rate and of the Draw Date for Ratable
          LIBOR Rate Loans and Competitive Bid Loans), "Business Day" shall
          mean any day other than a Saturday or Sunday on which commercial
          banking institutions are open for business in Cleveland, Ohio,
          and in London, England.

                    "Capital Expenditure Allocation" means, for any party,
          an annual amount determined by multiplying the sum of Two Hundred
          Dollars ($200.00) by the number of Apartment Suites owned by such
          party as of the final day of such fiscal year (or, in the case of
          any fiscal quarter, by multiplying the sum of Fifty Dollars
          ($50.00) by the number of Apartment Suites owned by such party as
          of the final day of such fiscal quarter).

                    "Capitalization Factor" means the annual rate of nine
          and one-quarter percent (9.25%).

                    "Capitalized Income Value" means, as of any date, an
          amount equal to the EBITDA of Borrower and its Consolidated
          Subsidiaries, including Service EBITDA in an amount not to exceed
          $2,500,000 on an annualized basis, divided by the Capitalization
          Factor.  For the purposes of this provision, the EBITDA of
          Borrower and its Consolidated Subsidiaries shall, as appropriate,
          be subject to the Pro Forma Adjustment to reflect any acquisition
          made by Borrower or any of its Consolidated Subsidiaries during
          the applicable fiscal period.

                    "Closing Date" means the date first set forth in the
          preamble of this instrument.

                    "Code" means the United States Internal Revenue Code of
          1986, as amended from time to time, or any successor federal tax
          code, and any reference to any statutory provision shall be
          deemed to be a reference to any successor provision or
          provisions.

                    "Competitive Bid Fee" means a fee, in the amount of One
          Thousand Two Hundred and Fifty Dollars ($1,250), which shall be
          earned by, and shall be due and payable to, the Managing Agent
          for Managing Agent-administered Competitive Bid Loans as provided
          in Section 2.3(c)(vii), below.

                    "Competitive Bid Borrowing Notice" means the notice, to
          be submitted by Borrower to the Managing Agent in accordance with


                                          18 


          Section 2.3 of this Agreement, reflecting Borrower's acceptance
          of Banks' Competitive Bid Quotes submitted as therein provided.

                    "Competitive Bid LIBOR Rate Loan" means a Competitive
          Bid Loan which is a LIBOR Rate Loan.

                    "Competitive Bid Loan" means each of the Loans made or
          to be made to Borrower by one or more Banks in accordance with
          Section 2.3 of this Agreement.

                    "Competitive Bid Note" means, collectively, the 
          promissory notes of Borrower which are to be dated, executed and
          delivered by Borrower to the Banks on the Closing Date, together
          with any amendment, modification, supplement or renewal thereof
          and with any instruments given in substitution or replacement
          therefor.

                    "Competitive Bid Quote" means an offer by a Bank, in
          response to a Competitive Bid Quote Request, which shall be
          substantially similar in every material respect to the form
          attached hereto as Exhibit A, and shall be delivered by such Bank
          to the Managing Agent in accordance with Section 2.3, below.

                    "Competitive Bid Quote Request" means the request by
          the Borrower for the Banks to offer to make Competitive Bid Loans
          to Borrower in the amount and for the Interest Periods to be set
          forth therein; each Competitive Bid Quote Request shall be
          substantially similar in every material respect to the form
          attached hereto as Exhibit B.

                    "Competitive LIBOR Bid Rate" means the annual rate of
          interest (expressed as a margin of LIBOR) offered by a Bank to
          Borrower in such Bank's Competitive Bid Quote made pursuant to
          Section 2.3, below.

                    "Compliance Certificate" means a certificate,
          substantially in the form of Exhibit C, evidencing Borrower's
          compliance with the applicable requirements imposed by this
          Agreement after giving effect to the making of each Loan.

                    "Consolidated Subsidiaries" means all of Borrower's
          Subsidiaries, and all other Persons, with which Borrower reports
          financial results on a consolidated basis in accordance with
          GAAP.

                    "Consolidated Group" means Borrower and all of its
          Consolidated Subsidiaries.

                    "Consolidated Group Percentage Interest" means, with
          respect to any Investment Entity at any time, the aggregate
          percentage of the total equity interests in such Investment
          Entity which is then held by members of the Consolidated Group,
          determined by calculating the greater of (i) the percentage of
          all issued and outstanding stock or partnership or membership
          interests in such Investment Entity which is held by members of
          the Consolidated Group, in the aggregate, or (ii) the percentage
          of the total book value of such Investment Entity that would be
          received by members of the Consolidated Group, in the aggregate,
          upon the liquidation of such Investment Entity after repayment in
          full of all Indebtedness of such Investment Entity.

                    "Consolidated Indebtedness" means, collectively, all
          Indebtedness of Borrower and its Consolidated Subsidiaries.


                                          19


                    "Contingent Obligation" means any direct or indirect
          liability, contingent or otherwise, with respect to any
          Indebtedness, lease, dividend, letter of credit, banker's
          acceptance or other obligation of another Person incurred to
          provide assurance to the obligee of such obligation that such
          obligation will be paid or discharged, that any agreements
          relating thereto will be complied with, or that the holders of
          such obligation will be protected (in whole or in part) against
          loss in respect thereof.  Contingent Obligations shall include,
          without limitation, (i) the direct or indirect guaranty,
          endorsement (otherwise than for collection or deposit in the
          ordinary course of business), co-making, discounting with
          recourse or sale with recourse by any Person of the obligation of
          another Person; (ii) any liability for the obligations of another
          Person through any agreement (contingent or otherwise):  (A) to
          purchase, repurchase or otherwise acquire such obligation or any
          security therefor, or to provide funds for the payment or
          discharge of such obligation (whether in the form of loans,
          advances, stock purchases, capital contributions or otherwise),
          (B) to maintain the solvency of any balance sheet item, level of
          income or financial condition of another, or (C) to make take-or-
          pay, pay-or-play or similar payments if required regardless of
          nonperformance by any other party or parties to an agreement, if
          in the case of any agreement described under subclauses (A), (B)
          or (C) of this sentence the purpose or intent thereof is to
          provide the assurance described above.  The amount of any
          Contingent Obligation shall be equal to the amount of the
          obligation so guaranteed or otherwise supported.

                    "Controlled Partnerships" means (a) MIG/PINES
          Development, Ltd., a Florida limited partnership in which
          Borrower or a Wholly-Owned Subsidiary of Borrower owns and
          controls all of the general partner interest and a controlling
          percentage of all of the limited partner interests, and (b)
          MIG/Orlando Development, Ltd., a Florida limited partnership in
          which Borrower or a Wholly-Owned Subsidiary of Borrower owns and
          controls all of the general partner interests and a controlling
          percentage of all of the limited partner interests.

                    "Conventional Apartment Projects" means multi-family,
          income-producing properties which are not subject to any
          financial support or operating assistance or regulation (other
          than landlord/tenant laws and regulations generally applicable to
          all apartment projects) imposed by or available from any Federal,
          state or local government or governmental instrumentality;
          without limiting the generality of the foregoing, projects which
          are so-called "congregate care facilities", "assisted living
          facilities" or "Section 8 housing projects" shall not be
          considered to be Conventional Apartment Projects for the purposes
          of this Agreement.

                    "Corrective Bid" means a supplemental Competitive Bid
          Quote submitted by a Bank to the Managing Agent as and when
          provided in Section 2.3(c), below, or to the Borrower as and when
          provided in Section 2.3(d), below, correcting a manifest error
          contained in a Competitive Bid Quote therefore submitted by such
          Bank.

                    "Credit Commitment" means, in relation to any Bank, the
          maximum amount to be loaned (or otherwise made available) by such
          Bank to Borrower as such Bank's share of Ratable Loans or Letters
          of Credit, or in respect of the purchase of portions of, or
          interests in, Swingline Loans as provided in Section 2.16, but


                                          20 


          excluding any Competitive Bid Loans from such Bank to Borrower. 
          The amount of each Bank's Credit Commitment as of the date hereof
          is set forth on Schedule 1.

                    "Debt Rating" means, as of any date, the rating for
          Borrower most recently announced by either S&P or Moody's for any
          class of long-term, unsecured public indebtedness issued by
          Borrower (without regard to whether such indebtedness has been or
          will be issued by Borrower).  For the purposes of this Agreement:
          (a) if any rating established by S&P or Moody's shall be changed,
          such change will be effective as of the date on which the same is
          first announced publicly by the Rating Agency making such change;
          and (b) if S&P or Moody's shall change the basis on which ratings
          are established, each reference to the Debt Rating announced by
          such Rating Agency shall refer to the then-equivalent rating by
          such Rating Agency.

                    "Debt Service" means, for any fiscal period of Borrower
          and its Consolidated Subsidiaries, all actual interest payments
          and principal payments, including capitalized interest but
          excluding balloon payments of principal, payable during such
          fiscal period, by Borrower and its Consolidated Subsidiaries with
          respect to Indebtedness for Borrowed Money on a consolidated
          basis.
                    "Default" means any event or occurrence which, with the
          giving of notice or the passage of time, or both, would
          constitute an Event of Default.

                    "Default Interest Rate" means an annual rate of
          interest equal to the lesser of (i) two and one-fourth percent
          (2-1/4%) above the Prime Rate; or (ii) the maximum rate of
          interest which may lawfully be charged in respect of the
          Obligations.
                    "Direct Invitation to Bid" means the Borrower's request
          to each of the Banks for the submission of Competitive Bid Quotes
          which is issued in accordance with Section 2.3(d) of this
          Agreement.

                    "Distributable Cash Flow" means, with respect to any
          fiscal period of Borrower, an amount equal to the Net Income of
          Borrower and its Consolidated Subsidiaries for such period,
          including any adjustments for Investment Entities, adjusted to
          reflect (i) gains or losses from the sale of property, and (ii)
          non-recurring and extraordinary items; plus (x) depreciation and
          amortization, less the sum of (A) the Capital Expenditure
          Allocation applicable to all Apartment Suites owned by Borrower,
          its Consolidated Subsidiaries and all Investment Entities, and
          (B) loan amortization payments, exclusive of "balloon" principal
          payments.

                    "Distribution" means:

                    (i)  The declaration or payment of any dividends or
                    other distributions on or in respect of capital stock
                    (except distributions in such common stock); or

                    (ii)  The redemption, acquisition or other retirement
                    of Securities, except such redemptions, acquisitions or
                    other retirements made as a part of the same
                    transaction from the net proceeds of the sale of such
                    Securities.


                                          21 


                    "Dividend" means any payment or distribution declared
          or made in respect of any common stock, preferred stock, or any
          other ownership interest in or in respect of Borrower which,
          pursuant to GAAP, would be considered as an equity interest in
          Borrower (including, without limitation, distributions in such
          capital stock).

                    "Documentation Agent" means Bank of America National
          Trust and Savings Associations and its successors and assigns. 
          The Documentation Agent shall have no duties or responsibilities
          in such capacity under this Agreement without the prior, written
          consent of the Documentation Agent and the Managing Agent.

                    "Draw Date" means, in relation to any Loan, the day on
          which such Loan is made or to be made to Borrower pursuant to
          this Agreement.

                    "EBITDA" means, for any fiscal period of Borrower and
          its Consolidated Subsidiaries, the sum of (a) Net Income for such
          period, plus (b) Interest Expense for such period, plus (c)
          depreciation and amortization for such period (but excluding (x)
          gains or losses on the sale of Property, (y) non-recurring
          charges and extraordinary items, and (z) equity gains or losses
          from each Investment Entity included therein), plus (d)
          Investment Entity EBITDA.

                    "Employee Benefit Plan" means an "employee benefit
          plan" as defined in Section 3(3) of ERISA.

                    "Environmental Laws" means all present and future laws,
          statutes, ordinances, rules, regulations, orders, and
          determinations of any Federal, state or local governmental
          authority pertaining to health, protection of the environment,
          natural resources, conservation, wildlife, waste management,
          regulation of activities involving Hazardous Substances, and
          pollution, including, without limitation, the Comprehensive
          Environmental Response, Compensation, and Liability Act
          ("Superfund" or "CERCLA"), 42 U.S.C. SS 9601 et seq., the
          Superfund Amendments and Reauthorization Act of 1986 ("SARA"), 42
          U.S.C. SS 9601(20)(D), the Resource Conservation and Recovery Act
          ("RCRA"), 42 U.S.C. SS 6901 et  seq., the Federal Water Pollution
          Control Act, as amended by the Clean Water Act (the "Clean Water
          Act"), 33 U.S.C. SS 1251 et seq., the Clean Air Act ("CAA"), 42
          U.S.C. SS 7401 et seq., and the Toxic Substances Control Act, 15
          U.S.C. SS 2601 et seq., together with any and all applicable
          licenses, permits or governmental approvals pertaining to, or
          establishing standards with respect to, any of the foregoing
          matters, as any of the foregoing may be amended or supplemented.

                    "ERISA" means the Employee Retirement Income Security
          Act of 1974, and the rules and regulations issued thereunder, as
          the same may be amended from time to time, and including any
          successor statute.

                    "ERISA Affiliate" means, in relation to any Person, any
          trade or business (whether or not incorporated) which is a member
          of a group of which that Person is a member and which is under
          common control with such Person within the meaning of the
          regulations promulgated under Section 414 of the Code, as
          amended.

                    "ERISA Liabilities" means the aggregate of all unfunded
          vested benefits under any plan of Borrower or any ERISA Affiliate


                                          22 


          of Borrower under any Plan covered by ERISA that is not a Multi-
          employer Plan, and all potential withdrawal liabilities of any
          thereof under all Multiemployer Plans.

                    "Event of Default" means any event or condition
          described in Section 7.1 of this Agreement.

                    "Executive Officers" means Jeffrey I. Friedman, Susan
          M. Friedman, Larry E. Wright and Louis E. Vogt.

                    "Extraordinary Disposition" means, with respect to
          Borrower, the sale, lease, transfer or other disposition of
          assets, other than assets transferred or disposed in the ordinary
          course of business, whether by way of the sale of assets or the
          sale of stock or other rights in which Borrower has any ownership
          interest, and whether in one transaction or a series of related
          or unrelated transactions.

                    "Face Amount" means, as to any Letter of Credit which
          is issued or to be issued pursuant to Section 2.14 of this
          Agreement, the maximum amount which is available at the time of
          such determination to be drawn under such Letter of Credit.

                    "Facility Fee" means an annual fee, payable in advance
          to the Managing Agent for the ratable benefit of the Banks on the
          Closing Date and on each anniversary of such date during the
          pendency of this Agreement, in an amount determined by
          multiplying the Maximum Commitment in effect as of such date by
          fifteen one-hundredths of one percent (0.15%).

                    "Floating Rate Debt" means any Indebtedness for
          Borrowed Money which bears interest at a rate or rates which
          fluctuate or may fluctuate from time to time (whether by
          Borrower's election or by reference to any index) during the
          pendency of such Indebtedness, provided, however, that any such
          Indebtedness as to which the obligor has procured and maintains
          an interest-rate hedging instrument eliminating the risk of
          interest-rate fluctuation shall, to the extent and during the
          term of such hedging instrument, not be considered to be
          "Floating Rate Debt" for the purposes of this Agreement.  For
          purposes of this definition, "interest-rate hedging instrument"
          shall mean an interest-rate hedging instrument with a maturity
          date not less than twelve months after the date such instrument
          is purchased and with a maximum rate of interest not to exceed
          three percentage points in excess of the rate on the Indebtedness
          for which the hedging instrument was procured.

                    "Funded Percentage" means, with respect to each Bank at
          any time, such Bank's share of all Obligations outstanding at
          such time, expressed as a fraction having as a denominator the
          Outstanding Amount at such time and having as a numerator the
          aggregate of (x) such Bank's Pro Rata Share of all Ratable Loans
          and all Letters of Credit and participation interest in Swingline
          Loans then outstanding, and (y) the outstanding principal balance
          at such time of all Competitive Bid Loans advanced by such Bank
          to Borrower.

                    "Generally Accepted Accounting Principles" or "GAAP"
          means generally accepted accounting principles in effect from
          time to time in the United States.  Such accounting principles
          shall be consistently applied at all times during the pendency of
          this Agreement except to the extent that changes in the



                                          23 


          application thereof are required in order to maintain compliance
          with GAAP.

                    "Guaranteed Pension Plan" means any pension plan
          maintained by Borrower or any ERISA Affiliate of Borrower, or to
          which Borrower or any ERISA Affiliate contributes, some or all of
          the benefits under which are guaranteed by the Pension Benefit
          Guaranty Corporation within the U.S. Department of Labor.

                    "Hazardous Substances" means (i) any hazardous wastes
          and/or toxic chemicals, materials, substances or wastes as
          defined by or for the purposes of any of the Environmental Laws;
          (ii) any "oil", as defined by the Clean Water Act, as amended
          from time to time, and regulations promulgated thereunder
          (including crude oil or any fraction thereof and any petroleum
          products or derivatives thereof); (iii) any substance, the
          presence of which is prohibited, regulated or controlled by any
          other applicable federal or state or local laws, regulations,
          statutes or ordinances now in force or hereafter enacted relating
          to waste disposal or environmental protection with respect to the
          exposure to, or manufacture, possession, presence, use,
          generation, storage, transportation, treatment, release,
          emission, discharge, disposal, abatement, cleanup, removal,
          remediation or handling of any such substances; (iv) any asbestos
          or asbestos-containing materials, polychlorinated biphenyls
          ("PCBs") in the form of electrical equipment, fluorescent light
          fixtures with ballasts, cooling oils or any other form, urea
          formaldehyde, atmospheric radon at levels over four picocuries
          per cubic liter; (v) any solid, liquid, gaseous or thermal
          irritant or contaminant, such as smoke, vapor, soot, fumes,
          alkalis, acids, chemicals, pesticides, herbicides, sewage,
          industrial sludge or other similar wastes; (iv) industrial, 
          nuclear or medical by-products; and (vii) any underground storage
          tank(s).

                    "Head Office" means, in relation to the Managing Agent,
          the head office of National City Bank, located at 1900 East Ninth
          Street, Cleveland, Ohio  44101-0756 or such other office as may
          be designated as such by written notice to Borrower and the Banks
          by National City Bank or any successor Managing Agent.

                    "Indebtedness" means, in relation to any Person, at any
          time, all of the obligations of such Person which, in accordance
          with GAAP, would be classified as indebtedness upon a balance
          sheet (including any footnote thereto) of such Person prepared at
          such time, and in any event shall include, without limitation:

                    (i)  all indebtedness of such Person arising or
                    incurred under or in respect of (A) any guaranties
                    (whether direct or indirect) by such Person of the
                    indebtedness, obligations or liabilities of any other
                    Person, or (B) any endorsement by such Person of any of
                    the indebtedness, obligations or liabilities of any
                    other Person (otherwise than as an endorser of
                    negotiable instruments received in the ordinary course
                    of business and presented to commercial banks for
                    collection of deposit), or (C) the discount by such
                    Person, with recourse to such Person, of any of the
                    indebtedness, obligations or liabilities of any other
                    Person;

                    (ii) all indebtedness of such Person arising or
                    incurred under or in respect of any agreement,


                                          24  


                    contingent or otherwise made by such Person (A) to
                    purchase any indebtedness of any other Person or to
                    advance or supply funds for the payment or purchase of
                    any indebtedness of any other Person or (B) to
                    purchase, sell or lease (as lessee or lessor) any
                    property, products, materials or supplies or to
                    purchase or sell transportation or services, primarily
                    for the purpose of enabling any other Person to make
                    payment of any indebtedness of such other Person or to
                    assure the owner or holder of such other Person's
                    indebtedness against loss, regardless of the delivery
                    or non-delivery of the property, products, materials or
                    supplies or the furnishing or non-furnishing of the
                    transportation or services, or (C) to make any loan,
                    advance, capital contribution or other investment in
                    any other Person for the purpose of assuring a minimum
                    equity, asset base, working capital or other balance
                    sheet condition for or as at any date, or to provide
                    funds for the payment of any liability, dividend or
                    stock liquidation payment, or otherwise to supply funds
                    to or in any manner invest in any other Person;

                    (iii)  all indebtedness, obligations and liabilities
                    secured by or arising under or in respect of any Lien,
                    upon or in Property owned by such Person, even though
                    such Person has not assumed or become liable for the
                    payment of such indebtedness, obligations and
                    liabilities;

                    (iv)  all indebtedness created or arising under any
                    conditional sale or other title retention agreement
                    with respect to Property acquired by such Person, even
                    though the rights and remedies of the seller or lender
                    (or lessor) under such agreement in the event of
                    default are limited to repossession or sale of such
                    Property; 

                    (v)  all indebtedness arising or incurred under or in
                    respect of any Contingent Obligation; and

                    (vi) to the extent not included in Interest Expense,
                    all obligations to make payments under any interest
                    rate protection agreements, foreign currency exchange
                    agreements, commodity purchase or option agreement or
                    other interest, exchange rate or commodity price
                    hedging agreement.

                    "Indebtedness for Borrowed Money" means at any time,
          all Indebtedness (i) in respect of any money borrowed (including
          pursuant to this Agreement); (ii) under or in respect of any
          Contingent Obligation (whether direct or indirect) of any money
          borrowed; (iii) evidenced by any loan or credit agreement,
          promissory note, debenture, bond, guaranty or other similar
          written obligation to pay money; or (iv) arising under leases
          which, in accordance with GAAP, should be reflected as
           indebtedness on a balance sheet.

                    "Interest Expense" means, for any period, the aggregate
          interest payable by Borrower and all of Borrower's Consolidated
          Subsidiaries during such period, determined in accordance with
          GAAP.




                                          25


                    "Interest Period" means:  (a)  For each LIBOR Rate Loan
          (including both Ratable LIBOR Rate Loans and all Competitive Bid
          Loans), the period commencing on the Draw Date for such Loan and
          ending one, two, three, four or six months thereafter; (b) for
          each Prime Rate Loan, the period commencing on the Draw Date for
          such Loan and ending on the earliest of (i) the date on which
          such Loan is repaid; (ii) the date on which such Loan is
          converted to a Ratable LIBOR Rate Loan pursuant to this
          Agreement, or (iii) the Termination Date; (c) for each Absolute
          Rate Loan, the Absolute Interest Period, and (d) for each
          Competitive Bid Loan, including but not limited to Absolute Rate
          Competitive Bid Loans, the period not to exceed one hundred
          eighty (180) days requested by Borrower in a Competitive Bid Loan
          Request and confirmed by a Bank in a Competitive Bid Quote which
          is accepted by Borrower.  No Interest Period in any case may
          extend beyond the Termination Date.  Any Interest Period which
          would otherwise end on a day which is not a Business Day shall
          end on the next succeeding Business Day (unless such Business Day
          falls in another calendar month, in which case such Interest
          Period shall end on the Business Day immediately preceding such
          day); each Interest Period in respect of a LIBOR Rate Loan or a
          Competitive Bid Loan which begins on the last Business Day of a
          calendar month (or on a day for which there is no numerically
          corresponding day in the calendar month at the end of such
          Interest Periods) shall end on the last Business Day of a
          calendar month.

                    "Investment" means any investment in any other Person
          by stock purchase, capital contribution, loan, advance, guaranty
          of any Indebtedness or creation or assumption of any other
          liability in respect of any Indebtedness of such Person
          (including, without limitation, any liability of any kind
          described in clause (i) or (ii) of the definition of the term
          "Indebtedness" set forth in this Section), or the transfer or
          sale of Property (otherwise than in the ordinary course of the
          business) to any other Person for less than payment in full in
          cash of the transfer or sale price or the fair value thereof
          (whichever of such price or value is higher).

                    "Investment Entity" means any Person in which Borrower
          or any of its Consolidated Subsidiaries, directly or indirectly,
          has an ownership interest, whose financial results are not
          consolidated with those of Borrower and its Consolidated
          Subsidiaries.

                    "Investment Entity Capitalized Income Value" means,
          with respect to any Investment Entity and as of any date, an
          amount equal to its Investment Entity EBITDA on an annualized
          basis, divided by the Capitalization Factor.  For the purposes of
          this provision, Investment Entity EBITDA shall be subject to Pro
          Forma Adjustment to reflect any acquisitions made by such
          Investment Entity during the applicable fiscal period.

                    "Investment Entity Debt Service" means, in respect of
          any Investment Entity and for any fiscal period, all actual
          interest payments and principal payments, including capitalized
          interest but excluding balloon payments of principal, payable
          during such fiscal period by such Investment Entity.

                    "Investment Entity EBITDA" means, with respect to any
          Investment Entity and for any fiscal period, the sum of (a) such
          Investment Entity's Net Income for such period,; plus (b) such
          Investment Entity's Investment Entity Interest Expense for such


                                          26


          period; plus (c) depreciation and amortization for such period
          (but excluding (x) gains or losses from the sale of Property; and
          (y) non-recurring charges and extraordinary items).

                    "Investment Entity Interest Expense" means, for any
          Investment Entity and any period, the aggregate interest payable
          by such Investment Entity for such period, determined in
          accordance with GAAP.

                    "Investment Entity Market Value" means, with respect to
          any Investment Entity and as of any date, the sum of such
          entity's Investment Entity Capitalized Market Value, plus (i)
          fifty percent (50%) of the book value of such Investment Entity's
          Assets Under Development and Raw Land, plus (ii) one hundred
          percent (100%) of the value of all unrestricted and non-pledged
          cash equivalents owned by such Investment Entity (all as of the
          date of determination).

                    "Investment Entity Secured Debt" means, with respect to
          any Investment Entity and as of any date, any Indebtedness for
          Borrowed Money of such Investment Entity which is secured by any
          Lien upon any property or asset, and any judgment lien in excess
          of $250,000 upon any property or asset.

                    "Investment Grade Debt Rating" shall mean Debt Ratings
          from each of Moody's and S&P which are not lower than the Debt
          Ratings for such Rating Agencies on Level 4 of the table of
          Applicable Margins set forth above.

                    "Invitation for Bids" means a written notice, given by
          the Managing Agent to each Bank following the Managing Agent's
          receipt of a proper Competitive Bid Quote Request from Borrower.

                    "Issuance Date" means, in relation to any Letter of
          Credit, the day on which such Letter of Credit is issued or is to
          be issued pursuant to this Agreement.

                    "Issuing Bank", means NCB or its successor as the Bank
          responsible for the issuance of Letters of Credit in accordance
          with Section 2.14.

                    "Late Charge" means with respect to any delinquent
          payment of principal or interest hereunder a fee that is equal to
          the greater of One Hundred and 00/100 Dollars ($100.00) or five
          percent (5.0%) of the delinquent payment, charged to Borrower or
          added to the unpaid balance of the Notes whenever any payment of
          principal or interest is not paid when due.

                    "Legal Requirements" means all applicable laws, rules,
          regulations, ordinances, judgments, orders, decrees, injunctions,
          arbitral awards, permits, licenses, authorizations, directions
          and requirements of all governments, departments, commissions,
          boards, courts, authorities, agencies, and officials and officers
          thereof, that are in effect now or at any time in the future.
                    "Letter of Credit" means any stand-by letter of credit
          issued by the Issuing Bank pursuant to this Agreement.

                    "Letter of Credit Fee" means a fee, payable to the
          Issuing Bank, equal to one-eighth of one percent (0.125%) of the
          Face Amount of each Letter of Credit, payable in advance for the
          issuance of each respective Letter of Credit.



                                          27


                    "Letter of Credit Commission" means a commission,
          payable annually in advance to the Managing Agent for the ratable
          benefit of the Banks, in an amount determined by multiplying the
          Face Amount of each Letter of Credit issued hereunder by the
          LIBOR Margin in effect as at the Issuance Date for such Letter of
          Credit.  The Letter of Credit Commission shall be paid annually
          in respect of each Letter of Credit, with the first year's
          payment being due and payable, in advance, on the Issuance Date
          therefor and subsequent years' payments (each of which shall be
          determined by multiplying the Face Amount of such Letter of
          Credit by the LIBOR Margin then in effect) being due and payable
          in advance on each anniversary thereof so long as such Letter of
          Credit remains outstanding.

                    "Letter of Credit Usage" means, as at the date on which
          the same is determined, the sum of (x) the aggregate of the Face
          Amounts of all Letters of Credit then outstanding, plus (y) the
          aggregate amount of all drawings under Letters of Credit honored
          by the Issuing Bank and not theretofore either reimbursed by
          Borrower or converted into Loans as provided in Section 2.14(e).

                    "Liabilities" means, collectively (x) all indebtedness,
          obligations and other liabilities of Borrower and Borrower's
          Consolidated Subsidiaries, whether matured or unmatured,
          liquidated or unliquidated, direct or indirect, absolute or
          contingent, joint or several, secured or unsecured, arising by
          contract, operation of law or otherwise, classified as
          liabilities in accordance with GAAP on a balance sheet of
          Borrower; and (y) the Consolidated Group Percentage Interest of
          all Investment Entities' indebtedness, obligations and other
          liabilities, whether matured or unmatured, direct or indirect,
          liquidated or unliquidated, absolute or contingent, joint or
          several, secured or unsecured, arising by contract, operation of
          law or otherwise classified as liabilities in accordance with
          GAAP on the balance sheet of such Investment Entities.

                    "LIBOR" means the rate (rounded upward to the next
          highest 1/100 of 1%) obtained by dividing (x) the rate of
          interest per annum determined by the Managing Agent equal to the
          offered rates for deposits in U.S. Dollars of one, two, three,
          four or six-month periods (as the case may be) commencing on the
          first date of the applicable Interest Period for which such rate
          is determined as such rate appears on the Telerate system as of
          11:00 a.m. (London, England time) on the date which is two (2)
          Business Days preceding the first day of such Interest Period,
          for a period comparable to the duration of such Interest Period
          and in an amount comparable to the amount of the LIBOR Rate Loan
          to be outstanding during such Interest Period, by (y) a
          percentage equal to 100% minus the stated maximum rate of all
          reserves required to be maintained against "LIBOR Rate
          liabilities" as specified in Regulation D (or against any other
          category of liabilities which includes deposits by reference to
          which the interest rate on LIBOR Rate Loans or loans is
          determined or any category of extensions of credit or other
          assets which includes loans by a non-United States office of a
          bank to United States residents) on such date to any member bank
          of the Federal Reserve System.

                    "LIBOR Break Funding Costs" means an amount sufficient
          to reimburse each Bank for any and all loss, cost or expense
          actually incurred by such Bank as the result of the occurrence of
          any  LIBOR Break Funding Event, including, without limitation,
          (i) any loss incurred in obtaining, liquidating or reemploying


                                          28


          deposits from third parties, but excluding loss of margin for the
          period after any such prepayment, and (ii) the excess, if any, of
          the amount of interest that otherwise would have accrued on the
          principal amount so paid, prepaid or repaid or not borrowed for
          the period, beginning with the date of such payment, prepayment
          or repayment until the last day of the Interest Period that would
          otherwise have been in effect for such LIBOR Rate Loan, at the
          applicable rate of interest for such LIBOR Rate Loan over the
          amount of interest that otherwise would have accrued on such
          principal amount at a rate per annum equal to the interest
          component of the amount each Bank would have bid in the London
          interbank market for dollar deposits of leading banks in amounts
          comparable to such principal amount and with maturities
          comparable to such period all as determined as of the date of the
          occurrence of the LIBOR Break Funding Event.

                    "LIBOR Break Funding Event" means any of the events or
          occurrences set forth in Sections 2.9(a) or 2.9(b).

                    "LIBOR Rate" means, for each Interest Period applicable
          to each LIBOR Rate Loan, the sum of LIBOR plus the LIBOR Margin
          in effect as of the Draw Date for such Loan.

                    "LIBOR Rate Loan" means a Loan (without regard to
          whether the same is a Ratable Loan or a Competitive Bid Loan)
          which bears interest at the LIBOR Rate.

                    "Licenses and Permits" means all licenses, permits,
          registrations and recordings thereof and all applications for
          such licenses, permits and registrations now owned or hereafter
          acquired by Borrower and required or necessary for the business
          operations of Borrower.

                    "Lien" means any lien, mortgage, pledge, security
          interest, charge or other encumbrance of any kind, including any
          conditional sale or other title retention agreement, any lease in
          the nature thereof, and any agreement to give any security
          interest.

                    "Loan Documents" mean this Agreement, the Notes and any
          other agreement, instrument, certificate or document now or
          hereafter executed in connection with or pursuant to this
          Agreement, including without limitation the Letter of Credit
          applications submitted to the Managing Agent by the Borrower
          pursuant to Section 2.14(a) of this Agreement, as the same may be
          modified, amended or supplemented from time to time.

                    "Loans" mean, collectively, the revolving credit loans,
          (each, singly, a "Loan"), including both all Ratable Loans and
          all Swingline Loans and Competitive Bid Loans, made or to be made
          to Borrower pursuant to this Agreement.

                    "Managing Agent" means NCB, acting in such capacity for
          the Banks under the Loan Documents pursuant to this Agreement,
          and includes (where the context so admits) any other Person or
          Persons succeeding to such functions in accordance with
          Article 8, below.

                    "Market Value" means, as of any date, an amount equal
          to the sum of (i) Borrower's Capitalized Income Value, plus (ii)
          fifty percent (50%) of the book value of Borrower's Assets Under
          Development and Raw Land, plus (iii) one hundred percent (100%)
          of the value of all unrestricted and non-pledged cash equivalents


                                          29


          owned by Borrower (all as of the date of determination of Market
          Value).

                    "Maximum Commitment" means the lesser of (i) Two
          Hundred Fifty Million Dollars ($250,000,000) or (ii) the sum of
          the Credit Commitments.

                    "Moody's" means Moody's Investors Service, Inc. and its
          successors. 

                    "Multiemployer Plan" means a "multiemployer plan" as
          defined in Section 4001(a) (3) of ERISA which is maintained for
          employees of Borrower or any ERISA Affiliate of Borrower.
                    "Net Income" means the net income of Borrower and
          Borrower's Consolidated Subsidiaries as computed in accordance
          with GAAP, as reported in Borrower's most recent report on Forms
          10-Q or 10-K, as filed with the SEC.

                    "Net Worth" means, as of any date, Market Value as of
          such date less the aggregate of all then-outstanding Liabilities
          of Borrower and its Consolidated Subsidiaries.

                    "Notes" means, collectively, the promissory notes of
          Borrower in the form of Exhibit D (the "Ratable Notes") and
          Exhibit D-1 (the "Competitive Bid Notes"), which are to be dated,
          executed and delivered to the Banks by Borrower on the date
          hereof.  "Note" shall mean any one of the Notes, together with
          any amendment, modification, supplement or renewal thereof and
          with any instruments given in substitution or replacement
          thereof.

                    "Obligations" means, collectively, all of the
          indebtedness, obligations and liabilities existing on the date
          hereof or arising from time to time hereafter, whether direct,
          indirect, absolute, contingent, joint or several, matured or
          unmatured, liquidated or unliquidated, secured or unsecured,
          arising by contract, operation of law or otherwise, of Borrower
          to the Managing Agent or any one or more of the Banks (i) in
          respect of the Loans made, or the Letters of Credit issued,
          pursuant to this Agreement; or (ii) under or in respect of any
          one or more of the Loan Documents. Obligations shall also
          include, without limitation, all interest, charges and other fees
          payable hereunder (or under any of the Loan Documents) by
          Borrower, or due hereunder (or under any of the Loan Documents)
          from Borrower to the Managing Agent or any one or more of the
          Banks from time to time, together with all costs and expenses
          referred to in Section 9.5 herein.

                    "Outstanding Amount" means, at any time, the aggregate
          of (x) the principal balance of all Ratable Loans, Swingline
          Loans and Competitive Bid Loans then outstanding hereunder, plus
          (y) the Face Amount of all Letters of Credit then outstanding
          hereunder, plus (z) the amount of any draw or disbursement made
          under any Letter of Credit which Borrower does not convert into a
          Loan or otherwise reimburse to the Issuing Bank as and when
          required by Section 2.14, below.  Notwithstanding the foregoing
          to the contrary, the principal balance of any Competitive Bid
          Loans which may be outstanding from time to time shall be
          excluded from the Outstanding Amount solely for the purpose of
          calculating the amount of the Commitment Fee.




                                          30


                    "Participation Percentage" means, in relation to a
          particular Bank, the percentage set forth with respect to such
          Bank on Schedule 1.

                    "Payment Authorization" means the form substantially in
          the form of attached Exhibit E, executed by Borrower and
          delivered to Managing Agent notifying Managing Agent of any
          payment by Borrower hereunder or under the Notes, and if
          appropriate, authorizing Managing Agent to debit one or more
          designated accounts of Borrower for such payment amount.

                    "Person" shall include an individual, company,
          corporation, association, partnership, joint venture,
          unincorporated trade or business enterprise, trust, estate, or
          any other legal entity, or a government (Federal, state or
          local), court, arbitrator or any agency, instrumentality or
          official of the foregoing.

                    "Preferred Stock" means any form of security which has
          a preferential dividend return and ownership priority over the
          common stock of Borrower and is classified as shareholders'
          equity or capital stock of Borrower in accordance with GAAP.

                    "Prime Rate" means the rate of interest as in effect
          from time to time of the Managing Agent as its prime rate at its
          Head Office, without regard to whether the Managing Agent shall
          at times lend to other borrowers at lower rates of interest; if
          there is no such prime rate, then such other rate as may be
          substituted by the Managing Agent for its Prime Rate.

                    "Prime Rate Loan" means a Loan which bears interest at
          the Adjusted Prime Rate.

                    "Property" means all types of real, personal, tangible,
          intangible or mixed property.

                    "Pro Forma Adjustment" means, with respect to EBITDA or
          Investment Entity EBITDA in respect of any fiscal quarter, an
          adjustment to such EBITDA to reflect any acquisitions made by
          Borrower or such Investment Entity during such fiscal quarter,
          assuming (i) the lesser of ninety percent (90%) or actual
          occupancy, (ii) that such acquisition occurred on and as of the
          initial day of such fiscal quarter, and (iii) that one hundred
          percent of the cost of the property so acquired was financed by
          Indebtedness unless Borrower shall provide the Managing Agent
          with evidence to the contrary.

                    "Pro Rata Share" means, in relation to any Ratable
          Loan, any Letter of Credit or any other item (other than
          Swingline Loans and Competitive Bid Loans) arising under this
          Agreement, the share of any Bank in such item, which shall be in
          the same proportion which the aggregate amount of all of the
          Obligations owing to such Bank with respect to such item at such
          time shall bear to the aggregate amount of all of the Obligations
          then owing to all of the Banks with respect to such item, net of
          any and all charges or fees due and payable to the Managing Agent
          under the Loan Documents.

                    "Ratable Loans" means those Loans, other than
          Competitive Bid Loans and Swingline Loans, made or to be made to
          Borrower under this Agreement.  Prime Rate Loans which are
          Ratable Loans are sometimes referred to herein as "Ratable Prime



                                          31


          Rate Loans"; LIBOR Rate Loans which are Ratable Loans are
          sometimes referred to as "Ratable Competitive Bid Loans".

                    "Rate Option" means the Prime Rate or the LIBOR Rate.

                    "Rating Agency" means Moody's and/or S&P.

                    "Raw Land" means all parcels of unimproved and
          undeveloped real property owned by Borrower, any Consolidated
          Subsidiary or any Investment Entity.  For the purposes of this
          Agreement, Raw Land shall, at any time, be valued at (i) the
          then-current book value thereof (as determined in accordance with
          GAAP) for all Raw Land owned by Borrower or any Consolidated
          Subsidiary; and (ii) the applicable Consolidated Group Percentage
          Interest of the then-current book value of all Raw Land owned by
          an Investment Entity.

                    "Real Estate Project" means any income producing,
          multi-family apartment project owned by Borrower, any
          Consolidated Subsidiary or any Investment Entity.

                    "REIT" means a qualified real estate investment trust,
          as defined in the Code.

                    "Request For Advance" means the form, substantially in
          the form of attached Exhibit F, to be executed by Borrower and
          delivered to the Managing Agent, requesting an advance of Loan
          proceeds hereunder, and, among other items, notifying the
          Managing Agent of Borrower's intended use of such Loan proceeds.

                    "Request for Issuance of Letter of Credit" means the
          form, substantially similar to that which is attached hereto as
          Exhibit G, to be executed by Borrower and delivered to the
          Managing Agent, requesting the issuance of a Letter of Credit and
          providing the information required in connection therewith by
          Section 2.14(a), below.

                    "Required Banks" means (a) until such time as the
          Credit Commitments have been terminated as contemplated by this
          Agreement, those Banks having at least sixty-six and two-thirds
          percent (66-2/3%) of the aggregate of all Banks' Credit
          Commitments; and (b) after the termination of the Credit
          Commitments, those Banks having at least sixty-six and two-thirds
          percent (66-2/3%) of the aggregate of the Outstanding Amount.

                    "S&P" means Standard & Poor's Ratings Group, and its
          successors.

                    "SEC" means the Securities and Exchange Commission or
          any successor agency.

                    "Securities" means any stock, shares, voting trust
          certificates, bonds, debentures, notes, or other evidences of
          indebtedness, secured or unsecured, convertible, subordinated or
          otherwise, or in general any instruments commonly known as
          "securities" or any certificates of interest, shares or
          participation in temporary or interim certificates for the
          purchase or acquisition of, or any right to subscribe to,
          purchase or acquire, any of the foregoing.

                    "Secured Debt" means any Indebtedness for Borrowed
          Money which is secured by any Lien upon any property or asset,



                                          32


          and any judgment lien in excess of $250,000 upon any property or
          asset.

                    "Service EBITDA" means, for any fiscal period of
          Borrower, that portion of Borrower's EBITDA which is attributable
          (in accordance with GAAP) to payments received by Borrower, or
          from any of its Consolidated Subsidiaries, for the performance of
          services.

                    "Subsidiary" means (i) any corporation in which
          Borrower (or a Subsidiary of Borrower) owns at least a majority
          of the Securities having voting power for the election of
          directors; or (ii) any partnership, association, joint venture or
          similar business organization in which Borrower (or any
          Subsidiary of Borrower) owns at least fifty percent (50%) of the
          ownership interest having voting power for the entity so
          controlled.

                    "Swingline Lender" means the Managing Agent, in its
          capacity as a Bank.

                    "Swingline Loans" means loans, the aggregate
          outstanding principal balance of which may not exceed Five
          Million Dollars ($5,000,000) at any time, made by the Swingline
          Lender in accordance with Section 2.16.

                    "Termination Date" means the earliest of (i)
          June 30, 2001, subject to extension in accordance with Section
          2.1(b), below; or (ii) the date upon which the entire outstanding
          principal balance of the Notes shall become due pursuant to the
          provisions hereof (whether as a result of acceleration by the
          Managing Agent or the Required Banks or otherwise); (iii) the
          date on which the Credit Commitments shall terminate by virtue of
          Borrower's exercise of its option under Section 2.15, below; or
          (iv) the date upon which the Credit Commitments terminate
          pursuant to Section 7.2 hereof.

                    "Unencumbered Assets Capitalized Income Value" means,
          as of any date, an amount equal to Unencumbered EBITDA on an
          annualized basis, divided by the Capitalization Factor.  For the
          purposes of this provision, Borrower's EBITDA shall be subject to
          adjustment, in accordance with the Pro Forma Adjustment, to
          reflect any acquisitions made during the applicable fiscal
          period.

                    "Unencumbered Debt" means all Indebtedness for Borrowed
          Money which is not Secured Debt.

                    "Unencumbered EBITDA" means, for any fiscal quarter of
          Borrower and its Consolidated Subsidiaries, the aggregate of
          Service EBITDA for such period (not to exceed $625,000) and that
          portion of EBITDA which is attributable, under GAAP, to earnings
          derived from Unencumbered Real Estate Assets.

                    "Unencumbered Real Estate Assets" means all real estate
          projects (including Raw Land, Assets Under Development and
          income-producing apartment projects) owned by Borrower or any of
          Borrower's Wholly Owned Subsidiaries which are not subject to any
          Lien securing an obligation for the payment of money (other than
          real property taxes and assessments which are not then due and
          payable and Liens in favor of mechanics or material vendors which
          are being contested in accordance with the terms of this
          Agreement).  Real estate projects (including Raw Land, Assets


                                          33


          Under Development and income-producing apartment projects) which
          are subject to ground leases and as to which Borrower or any of
          Borrower's Wholly Owned Subsidiaries acquires the ground
          leasehold interest after the date of this Agreement shall not be
          considered to be Unencumbered Real Estate Assets.

                    "Unencumbered Suites" means, for any fiscal period and
          for any party, the number of Apartment Suites located in
          Unencumbered Real Estate Assets which are income-producing
          apartment projects owned by such party as of the final day of
          such fiscal period.

                    "Wholly Owned Subsidiary" of a Person means (i) any
          Subsidiary of which such Person (and/or one or more wholly owned
          Subsidiary of such Person) shall own or control, directly or
          indirectly, all of the outstanding voting securities; or (ii) any
          partnership, association or similar business organization of
          which such person (and/or one or more Wholly Owned Subsidiaries
          of such Person) shall own or control all of the outstanding
          voting Securities or ownership interests.


                                      ARTICLE 2.
                           THE LOANS AND LETTERS OF CREDIT

                    Section 2.1  Commitments.  (a) Each Bank, severally and
          not jointly, agrees, upon the terms and subject to the conditions
          contained in this Agreement, to make Ratable Loans to Borrower
          and to issue, or participate as hereinafter provided in the
          issuance of, the Letters of Credit for Borrower, from time to
          time prior to the Termination Date.  The principal amount of each
          Bank's Pro Rata Share of each Ratable Loan shall be equal to such
          Bank's Participation Percentage of the aggregate principal amount
          of such Loan, and the amount of each Bank's Pro Rata Share in
          each Letter of Credit shall be equal to such Bank's Participation
          Percentage of the Face Amount of such Letter of Credit.

                    (b)  Provided (i) that there is not then (or on the
          commencement of the extension term resulting from Borrower's
          exercise of the extension option set forth in this
          Section 2.1(b)) any Event of Default hereunder or under any other
          Loan Document, and no circumstance which would, with the passing
          of time or delivery of notice (or both) constitute such an Event
          of Default; and (ii) that Borrower shall then, and upon the
          commencement of the extension term resulting from Borrower's
          exercise of the extension option set forth in this Section
          2.1(b), have Investment Grade Debt Ratings issued by Moody's and
          S&P, Borrower may extend the Termination Date for a period of one
          (1) year by providing the Managing Agent and each Bank with
          written notice of its election to do so not more than one hundred
          twenty (120) nor less than sixty (60) days prior to the first
          anniversary of the Commencement Date.  Thereafter, and provided
          that the Termination Date has theretofore been extended as
          provided in this Section 2.1(b), Borrower may extend the
          Termination Date (as extended as aforesaid) for successive and
          consecutive periods of one (1) year each, provided, as to each
          instance (x) that Borrower shall exercise such option by
          providing the Managing Agent and each Bank with written notice of
          its election to do so not earlier than one hundred twenty (120)
          days, nor later than sixty (60) days prior to the first (or, if
          the Termination Date has theretofore been extended to permit the
          same, each successive) anniversary of the Closing Date; and


                                          34 


          (y) that the Managing Agent and all of the Banks shall elect, in
          their discretion, to consent to each such extension of the
          Termination Date.

                    Section 2.2  Making the Ratable Loans.  (a) Each Bank
          will, subject to the terms and conditions of this Agreement, make
          an amount equal to its Participation Percentage in each Ratable
          Loan available to the Managing Agent for disbursement to Borrower
          at such times and in such amounts as shall be requested by
          Borrower in compliance with Section 2.13, below.  Borrower may,
          subject to the terms and conditions of this Agreement, borrow on
          a revolving basis from the Banks from time to time until the
          Termination Date sums, the outstanding amount of which shall not,
          when added to the Letter of Credit Usage and the outstanding
          principal balance of all Swingline Loans and Competitive Bid
          Loans, exceed the Maximum Commitment at any time.  Each Ratable
          Loan shall be in an amount equal to or greater than One Million
          Dollars ($1,000,000.00); provided, however, (i) with regard to
          each Bank individually, the aggregate sum of each such Bank's Pro
          Rata Share of all outstanding Ratable Loans and its Pro Rata
          Share of the Letter of Credit Usage shall not exceed such Bank's
          Credit Commitment; and (ii) with regard to the Banks
          collectively, the aggregate sum of all Loans and the Letter of
          Credit Usage shall not exceed the Maximum Commitment.  The
          Borrower may borrow, repay and reborrow hereunder on and after
          the date hereof until the Termination Date, subject to the terms,
          provisions and limitations set forth herein. 

                    (b)  The absolute and unconditional obligation of
          Borrower to repay to each Bank such Bank's respective Pro Rata
          Share of the principal of each Ratable Loan and the interest
          thereon, as well as Borrower's absolute and unconditional
          obligation to repay such Bank's respective Pro Rata Share of the
          Face Amount of each Letter of Credit together with any

          disbursements made under any Letter of Credit, as and when
          required as hereinafter provided, shall be evidenced by a
          separate Note for each Bank in the amount of its respective
          Credit Commitment.  All payments under the Notes shall be made to
          the Managing Agent at its Head Office, for the account of the
          Banks; the Managing Agent shall allocate all payments received
          from Borrower among all Banks in accordance with each Bank's Pro
          Rata Share.

                    Section 2.3  Competitive Bid Loans.  
                         (a) General Provisions.  

                              (i)  In addition to Ratable Loans and
          Swingline Loans made pursuant to this Agreement, but subject to
          the other terms and conditions hereof (including, without
          limitation, the requirement that the aggregate Outstanding Amount
          -- which for the purposes of this Section 2.3 shall include the
          outstanding principal amount of all Competitive Bid Loans and
          Swingline Loans -- not exceed the Maximum Commitment at any
          time), and provided (x) that there is then no Default or Event of
          Default hereunder; and (y) Borrower shall then have Investment
          Grade Debt Ratings from Moody's and S&P, Borrower may from time
          to time  prior to the Termination Date request the Banks to make
          offers to make Competitive Bid Loans to Borrower.  Each Bank may
          (but shall not be obligated to) make such offers in response to
          Borrower's written request therefor given in accordance with the
          procedures set forth herein.  Borrower may (but shall not be
          obligated to) accept such offers in the manner provided in this


                                          35


          Section 2.3.  All of the Competitive Bid Loans shall be evidenced
          by the Competitive Bid Notes.

                              (ii)  No Competitive Bid Loan shall affect or
          limit the obligation of the Bank making such Competitive Bid Loan
          to continue to fund its entire Participation Percentage of all
          Ratable Loans and to participate in the issuance of all Letters
          of Credit thereafter made or issued hereunder, notwithstanding
          that the aggregate of (x) the outstanding principal balance of
          all Competitive Bid Loans made by such Bank, and (y) such Bank's
          Pro Rata share of all Ratable Loans and all Letters of Credit
          made or issued hereunder may exceed such Bank's Credit
          Commitment.  The aggregate principal balance of all Competitive
          Bid Loans which may be outstanding at any time shall not exceed
          fifty percent (50%) of the Maximum Commitment.  Borrower may not
          make more than three (3) requests for Competitive Bid Loans in
          any period of thirty (30) consecutive days, or more than one (1)
          request for Competitive Bid Loans in any ten (10) day period
          (without regard to whether such requests are made by means of
          Competitive Bid Quote Requests to the Managing Agent or Direct
          Invitations to Bid issued by Borrower to all of the Banks).  Each
          request made by Borrower for Competitive Bid Loans (whether by
          means of its Competitive Bid Quote Requests to the Managing Agent
          or Direct Invitations to Bid issued directly to all of the Banks)
          may invite offers to bid for as many as three (3) Competitive Bid
          Loans; each such request may specify particular amounts and
          Interest Periods for the Competitive Bid Loans contemplated
          thereby, or, subject to the other requirements of this Section
          2.3, may establish desired ranges of principal amounts and
          Interest Periods for which Borrower thereby solicits offers from
          the Banks.  Except as specifically set forth in this
          Section 2.3(a)(ii), no Competitive Bid Loan may be continued at
          the expiration of its stated Interest Period; all Competitive Bid
          Loans shall, if not repaid at the end of the applicable Interest
          Period, either be replaced by a Ratable Loan or by another
          Competitive Bid Loan made in accordance with and subject to the
          terms and conditions of this Agreement.  If, at the time of the
          expiration of the Interest Period for any Competitive Bid Loan,
          any Default or Event of Default shall exist hereunder, and if the
          Required Banks shall not elect (notwithstanding such Default or
          Event of Default) to make a Ratable Loan to replace such expiring
          Competitive Bid Loan, then, provided that at such time (x) the
          Credit Commitments have not been terminated in accordance with
          Section 7.2(a), below, and (y) the Obligations have not been
          accelerated in accordance with Section 7.2(b), below, the Bank
          (or Banks) which funded such Competitive Bid Loan shall
          automatically be deemed to have elected to replace such expiring
          Competitive Bid Loan with another Competitive bid Loan in the
          identical principal amount, at an interest rate not to exceed the
          Default Interest Rate and having an Interest Period commencing as
          of the final day of the Interest Period for such expiring
          Competitive Bid Loan and concluding on the date on which the
          Default or Event of Default at issue is cured or waived by the
          Required Banks and such Competitive Bid Loan is replaced by a
          Ratable Loan or by another Competitive Bid Loan made in
          accordance with and upon and subject to the terms and conditions
          set forth in this Agreement.

                         (b) Funding the Competitive Bid Loans.  Each Bank  
          making a Competitive Bid Loan shall place at the disposal of the
          Managing Agent, at the Managing Agent's Head Office not later
          than 2:00 p.m., Cleveland time, on the Draw Date for such
          Competitive Bid Loan, the principal amount of such Competitive


                                          36


          Bid Loan in immediately available and freely transferrable funds. 
          If such Bank also has an outstanding Competitive Bid Loan that is
          payable on such Draw Date, Borrower agrees that such Bank may
          (with prior notice to the Managing Agent) fund only the amount of
          any net increase between the principal balance of the outstanding
          Competitive Bid Loan and the new Competitive Bid Loan, in which
          event the outstanding Competitive Bid Loan shall be deemed to
          have been funded to Borrower on the terms of the new Competitive
          Bid Loan.  Provided that the conditions precedent applicable to
          such Loan under Article 3 of this Agreement shall be satisfied as
          at such Draw Date, the Managing Agent shall disburse the proceeds
          of such Competitive Bid Loan to Borrower at the time and in the
          manner provided at Section 2.13 of this Agreement.

                         (c)  Competitive Bid Loans Administered by
          the Managing Agent.  

                              (i)  If Borrower elects to have the Managing
          Agent administer the solicitation and acceptance of offers to
          make Competitive Bid Loans, Borrower shall provide the Managing
          Agent with written notice of such election, accompanied by
          Borrower's completed Competitive Bid Quote Request, by telecopy
          for the Managing Agent's receipt not later than (x) 9:00 a.m.,
          Cleveland time, at least five (5) Business Days before the
          proposed Draw Date for each Competitive Bid LIBOR Rate Loan so
          requested; and (y) 9:00 a.m., Cleveland time, at least one (1)
          Business Day before the proposed Draw Date for each Absolute Rate
          Loan so requested.  Each  Competitive Bid Quote Request submitted
          by Borrower shall specify:

                                   (1)  the proposed Draw Date and Interest
               Period for each Competitive Bid Loan so requested; 

                                   (2)  the requested principal amount of
               each such Competitive Bid Loan, which shall be in whole
               multiples of One Million Dollars ($1,000,000) and shall in
               no case be less than Five Million Dollars ($5,000,000); or
               the desired range of principal amounts (subject in each case
               to the foregoing requirement) and Interest Periods for which
               Borrower thereby solicits bids from the Banks; and

                                   (3)  whether the Competitive Bid Quotes
               so requested are for Competitive Bid LIBOR Rate Loans or for
               the Absolute Rate Loans.

          The Managing Agent shall reject any Competitive Bid Quote Request
          which does not comply in all material respects with the form of
          Competitive Bid Quote Request appended as Exhibit B or which is
          not given as and when provided above; such rejection shall be
          confirmed by written notice from the Managing Agent to Borrower
          by telecopy promptly after it occurs.

                              (ii)  Not later than 1:00 p.m., Cleveland
          time, on the same Business Day on which it receives a proper
          Competitive Bid Quote Request from Borrower, the Managing Agent
          shall provide each Bank, by telecopy, with an Invitation for Bids
          consistent with the Competitive Bid Quote Request to which it
          pertains, reflecting Borrower's request to each Bank for its
          submission of a Competitive Bid Quote responsive to such
          Competitive Bid Quote Request.  Each Bank may, in its discretion


                                          37


          (but shall have no obligation to), submit its Competitive Bid
          Quote in response to such Invitation in accordance with the
          procedure set forth herein.  Each Competitive Bid Quote shall be
          furnished to the Managing Agent, by telecopy, not later than
          1:00 p.m. Cleveland time at least four (4) Business Days before
          the proposed Draw Date for each requested Competitive Bid LIBOR
          Rate Loan or 10:00 A.M., Cleveland time, on the proposed Draw
          Date for each requested Absolute Rate Loan (or such earlier time
          as Borrower and the Managing Agent may agree).  Notwithstanding
          the foregoing to the contrary, as to each Competitive Bid Loan
          procedure which is administrated by the Managing Agent and for so
          long as NCB shall serve as the Managing Agent hereunder, NCB may,
          in its capacity as a Bank, submit Competitive Bid Quotes only by
          providing Borrower with written notice of its election to do so,
          along with its Competitive Bid Quote, by telecopy, at least one-
          half hour before the relevant deadline for submission of
          Competitive Bid Quotes by the other Banks.  All Competitive Bid
          Quotes shall be irrevocable once given, provided, however, that
          any Bank which submits a Competitive Bid Quote which contains a
          manifest error may supplement such Competitive Bid Quote at any
          time prior to the Managing Agent's transmission of its written
          notice to Borrower describing the Competitive Bid Quotes received
          by the Managing Agent and including such original Competitive Bid
          Quote by providing the Managing Agent, by telecopy, with a
          corrective Competitive Bid Quote (a "Corrective Quote") otherwise
          in accordance with the foregoing criteria, together with express
          written notice that such Corrective Quote is submitted for the
          purpose of correcting a manifest error in such Bank's original
          Competitive Bid Quote. 

                              (iii)  Each Competitive Bid Quote shall be
          substantially in the form attached hereto as Exhibit A, shall
          identify the Bank making such quote, shall constitute an offer by
          the Bank submitting such Competitive Bid Quote to make a
          Competitive Bid Loan to Borrower in the principal amount, for the
          Interest Period or Interest Periods and at the Competitive LIBOR
          Bid Rate or the Absolute Rate set forth therein (or in such
          lesser principal amount as may result from apportionment by the
          Managing Agent as hereinafter provided), and shall specify the
          following additional information:

                                   (1)  the proposed Draw Date and the
                    proposed Interest Period for each Competitive Bid Loan
                    contemplated thereby (which shall in each case
                    correspond to those requested in the relevant
                    Invitation for Bids); 

                                   (2)  the principal amount of the
                    Competitive Bid Loan for which such offer is being
                    made, which amount (x) shall be an integral multiple of
                    One Million Dollars ($1,000,000) and not less than Five
                    Million Dollars ($5,000,000), and (y) may not exceed
                    the principal amount of the Competitive Bid Loans
                    requested in Borrower's Competitive Bid Quote Request; 

                                   (3)  the minimum amount, if any, of the
                    Competitive Bid Loan or Loans which may be accepted by
                    Borrower; and

                                          38  


                                   (4)  the Competitive LIBOR Bid Rate or
                    the Absolute Rate, as applicable, for each such
                    Competitive Bid Loan.

          The Managing Agent shall reject Competitive Bid Quotes which are
          submitted after the applicable deadline as set forth above, which
          fail to include all of the information required above, which
          include additional or different terms than those requested in the
          applicable Invitation for Bids or which deviate in any fashion
          from the form of Competitive Bid Quote (by addition of qualifying
          language or otherwise) attached hereto as Exhibit A.  The
          Managing Agent shall not disclose the contents of any Bank's
          Competitive Bid Quote to any other Bank prior to the Managing
          Agent's receipt of Borrower's Competitive Bid Borrowing Notice.

                              (iv) At or before 5:00 p.m., Cleveland time,
          at least four (4) Business Days before the proposed Draw Date for
          each Competitive Bid LIBOR Rate Loan, or 10:30 a.m., Cleveland
          time, on the Draw Date for each Absolute Rate Loan for which the
          Managing Agent shall have received timely and proper Competitive
          Bid Quotes (or Corrective Quotes) submitted in accordance with
          the foregoing procedures, the Managing Agent shall provide
          Borrower with written notice thereof, by telecopy.  Such notice
          shall describe the aggregate principal amount of Competitive Bid
          Loans for which offers have been received for each Interest
          Period for which Competitive Bid Loans were requested in the
          relevant Bid Request and the respective principal amounts and
          Competitive LIBOR Bid Rates or Absolute Rates so offered.

                              (v) Borrower may accept offers to make
          Competitive Bid Loans only by providing the Managing Agent with
          written notice, by telecopy, of its election to do so not later
          than (i) 11:00 a.m., Cleveland time, at least three (3) Business
          Days before the proposed Draw Date for any Competitive Bid Loan,
          or (ii) 11:00 a.m., Cleveland time, on the Draw Date for any
          Absolute Rate Loan.  Such notice (a "Competitive Bid Borrowing
          Notice") shall specify the aggregate principal amount of the
          offers so accepted and the applicable interest rate therefor. 
          Borrower's failure to provide its Competitive Bid Borrowing
          Notice as and when specified in the preceding sentence shall
          constitute Borrower's unqualified rejection of all such offers. 
          Borrower may accept any proper Competitive Bid Quote provided
          that:

                                   (1)  the aggregate principal amount of
               all Competitive Bid Loans to be disbursed on a specified
               Draw Date may not exceed the applicable amount set forth in
               the related Competitive Bid Quote Request;

                                   (2)  acceptance of offers for
               Competitive Bid Loans having identical Interest Periods may
               only be based upon ascending Competitive LIBOR Bid Rates or
               Absolute Rates, as appropriate, for such Loans; and

                                   (3)  Borrower may not accept any offer
               that fails to comply with the requirements of this
               Agreement.


                                          39


                              (vi)  If two or more Banks shall make
          Competitive Bid Quotes having identical Competitive LIBOR Bid
          Rates or Absolute Rates for Competitive Bid Loans of identical
          Interest Periods, the Managing Agent shall apportion the
          principal amount of all such Competitive Bid Loans among such
          Banks in proportion to the aggregate principal amounts of such
          Banks' respective Competitive Bid Quotes (which shall be rounded
          upwards to the nearest multiple of $1,000.00).  Allocations by
          the Managing Agent of the amounts of Competitive Bid Loans shall
          be binding and conclusive, absent manifest error.  The Managing
          Agent shall, not later than 5:00 p.m., Cleveland time, on the
          third Business Day before the applicable Draw Date, notify each
          Bank of its receipt of a Competitive Bid Borrowing Notice and the
          principal amounts of the Competitive Bid Loans allocated to each
          participating Bank.

                              (vii)  Borrower shall pay the Managing Agent
          an administrative fee (the "Competitive Bid Fee") in the amount
          of One Thousand Two Hundred Fifty Dollars ($1,250) for each
          Competitive Bid Quote Request transmitted by Borrower to the
          Managing Agent pursuant to this Section 2.4(c).  Each Competitive
          Bid Fee shall be deemed to have been earned by the Managing Agent
          with respect to each Managing Agent-administered Competitive Bid
          Loan solicitation process (without regard to whether any Bank
          shall issue or Borrower shall accept any Competitive Bid Quote in
          response thereto, or to whether any Competitive Bid Loan
          resulting from such Competitive Bid Request shall be funded). 
          The Competitive Bid Fee in respect of each such process may be
          deducted from the proceeds of any Managing Agent-administered
          Competitive Bid Loan; Borrower and each Bank hereby expressly
          authorize the Managing Agent to deduct its Competitive Bid Fee
          from such proceeds.

                         (d)  Competitive Bid Loans Administered
          by Borrower.  (i) Borrower may request offers to make Competitive
          Bid Loans from all (but not less than all) of the Banks directly
          by providing each Bank and the Managing Agent with its Direct
          Invitation to Bid not later than (x) 1:00 p.m., Cleveland time,
          at least five (5) Business Days before the proposed Draw Date for
          the Competitive Bid LIBOR Rate Loans described therein; and (y)
          9:00 A.M., Cleveland time, at least one (1) Business Day before
          the Draw Date for each Absolute Rate Loan so requested.  Each
          Direct Invitation to Bid shall specify:

                                   (1) the proposed Draw Date and Interest
               Period for each Competitive Bid Loan so requested;

                                   (2) the requested principal amount of
               each such Competitive Bid Loan, which shall be in whole
               multiples of One Million Dollars ($1,000,000) and shall in
               no case be less than Five Million Dollars ($5,000,000); or
               the desired range of principal amounts (subject in each case
               to the foregoing requirement) and Interest Periods for which
               Borrower thereby solicits bids from the Banks; and

                                   (3)  whether the Competitive Bid Quotes
               so requested are for Competitive Bid LIBOR Rate Loans or for
               Absolute Rate Loans.

                                          40 


                              (ii) Each Bank may, in its discretion (but
          shall have no obligation to), submit its Competitive Bid Quote in
          response to such Direct Invitation in accordance with the
          procedure set forth herein.  Each Competitive Bid Quote shall be
          furnished to Borrower, by telecopy, not later than 1:00 p.m.
          Cleveland time at least four (4) Business Days before the
          proposed Draw Date for each requested Competitive Bid LIBOR Rate
          Loan, or 10:00 A.M., Cleveland time, on the proposed Draw Date
          for each requested Absolute Rate Loan (or such earlier time as
          Borrower and the Managing Agent may agree).  All Competitive Bid
          Quotes shall be irrevocable once given, provided, however, that
          any Bank which submits a Competitive Bid Quote which contains a
          manifest error may supplement such Competitive Bid Quote at any
          time prior to the Borrower's acceptance of such original
          Competitive Bid Quote by providing Borrower, by telecopy with a
          Corrective Bid otherwise in accordance with the foregoing
          criteria, together with express written notice that such
          Corrective Bid is submitted for the purpose of correcting a
          manifest error in such Bank's original Competitive Bid Quote. 
          Each Competitive Bid Quote shall identify the Bank making such
          quote, shall constitute an offer by the Bank submitting such
          Competitive Bid Quote to make a Competitive Bid Loan to Borrower
          in the principal amount, for the Interest Period or Interest
          Periods and at the Competitive LIBOR Bid Rate set forth therein
          (or in such lesser principal amounts as may result from
          apportionment by the Borrower as hereinafter provided and shall
          specify the following additional information:

                                   (1)  the proposed Draw Date and the
                    proposed Interest Period for the Competitive Bid Loan
                    contemplated thereby (which shall in each case
                    correspond to those requested in the relevant Direct
                    Invitation for Bids);

                                   (2)  the principal amount of the
                    Competitive Bid Loan for which such offer is being
                    made, which amount (x) must be an integral multiple of
                    One Million Dollars ($1,000,000) and not less than Five
                    Million Dollars ($5,000,000), and (y) may not exceed
                    the principal amount of the Competitive Bid Loans
                    requested in Borrower's Direct Invitation;

                                   (3)  the minimum amount, if any, of the
                    Competitive Bid Loan or Loans which may be accepted by
                    Borrower; and

                                   (4)  the Competitive LIBOR Bid Rate or
                    the Absolute Rate, as appropriate, for each such
                    Competitive Bid Loan; and

          Borrower shall reject Competitive Bid Quotes which are submitted
          after the applicable deadline as set forth above, which fail to
          include all of the information required above, which include
          additional or different terms than those requested in the
          applicable Invitation for Bids or which deviate in any fashion
          from the form of Competitive Bid Quote (by addition of qualifying
          language or otherwise) attached hereto as Exhibit A.  Borrower
          shall notify any Bank whose Competitive Bid Quote is so rejected

                                          41  


          by telecopy promptly after such rejection.  Borrower shall not
          disclose the contents of any Bank's Competitive Bid Quote to any
          other Bank prior to Borrower's acceptance of offers to make
          Competitive Bid Loans as provided in the following paragraph.

                              (iii) Borrower may accept offers to make
          Competitive Bid Loans only by providing the Managing Agent and
          each Bank with written notice, by telecopy, of its acceptance or
          rejection of the offers submitted to it in response to its Direct
          Invitation to Bid not later than 11:00 a.m., Cleveland time, at
          least three (3) Business Days before the proposed Draw Date for
          any Competitive Bid LIBOR Rate Loan or 11:00 a.m., Cleveland
          time, on the Draw Date for each Absolute Rate Loan.  Borrower's
          failure to provide such notice as and when specified in the
          preceding sentence shall constitute Borrower's unqualified
          rejection of all such offers.  Each acceptance notice shall
          specify the aggregate principal amount of the offers so accepted
          and the applicable interest rate therefor.  Borrower may accept
          any proper Competitive Bid Quote, provided that:

                                   (1)  the aggregate principal amount of
               all Competitive Bid Loans to be disbursed on a specified
               Draw Date may not exceed the applicable amount set forth in
               the related Competitive Bid Quote Request;

                                   (2)  acceptance of offers for
               Competitive Bid Loans having identical Interest Periods may
               only be based upon ascending Competitive LIBOR Bid Rates or
               Absolute Rates, as appropriate, for such Loans; and

                                   (3)  Borrower may not accept any offer
               that fails to comply with the requirements of this
               Agreement.

                              (iv)  If two or more Banks shall make
          Competitive Bid Quotes having identical Competitive LIBOR Margins
          or Absolute Rates for Competitive Bid Loans of identical Interest
          Periods, Borrower shall apportion the principal amount of all
          such Competitive Bid Loans among such Banks in proportion to the
          aggregate principal amounts of such Banks' respective Competitive
          Bid Quotes (which shall be rounded upwards to the nearest
          multiple of $1,000).  Allocations by Borrower of the amounts of
          Competitive Bid Loans shall be binding and conclusive, absent
          manifest error.

                    Section 2.4  Interest Payable on the Loans.

                    (a)  Method of Selecting Rate Options and Interest
          Periods.  Borrower shall select the Rate Option for each Ratable
          Loan and shall select the Interest Period applicable to each
          Ratable LIBOR Rate Loan from time to time.  Borrower shall give
          the Managing Agent its irrevocable Request For Advance not later
          than 1:00 p.m. Cleveland time at least one (1) Business Day
          before the Draw Date of each Ratable Prime Rate Loan and three
          (3) Business Days before the Draw Date for each Ratable LIBOR
          Rate Loan, specifying:



                                          42 


                    (i)  the Draw Date (which shall be a Business Day) for
                    such Loan;

                    (ii)  the aggregate amount of such Loan;

                    (iii)  the Rate Option selected for such Loan; and

                    (iv) in the case of each LIBOR Rate Loan, the Interest
                    Period applicable thereto.

          Each LIBOR Rate Loan shall bear interest from and including the
          first day of the Interest Period applicable thereto until (but
          not including) the last day of such Interest Period at the
          interest rate determined as applicable to such LIBOR Rate Loan. 
          Borrower shall select Interest Periods with respect to LIBOR Rate
          Loans so that it is not necessary to pay a LIBOR Rate Loan prior
          to the last day of the applicable Interest Period in order to
          repay the Loans on the Termination Date.  Provided that no
          Default or Event of Default shall have occurred and be
          continuing, Borrower may elect to continue a Ratable Loan (but
          not a Competitive Bid Loan) as a Ratable LIBOR Rate Loan by
          giving irrevocable written, telephonic or telegraphic notice
          thereof to the Managing Agent not less than three (3) Business
          Days prior to the last day of the then-current Interest Period
          applicable to such Ratable LIBOR Rate Loan, specifying the
          duration of the succeeding Interest Period therefor.  The
          continuation of any Ratable LIBOR Rate Loan as provided in the
          preceding sentence shall constitute the making of a new LIBOR
          Rate Loan in the principal amount of the Ratable LIBOR Rate Loan
          so continued and for the Interest Period selected as described
          above; the Draw Date for such new LIBOR Rate Loan shall be the
          first Business Day following the expiration of the Interest
          Period of the Loan so continued.  If the Managing Agent does not
          receive timely notice of such election, Borrower shall be deemed
          to have elected to convert such LIBOR Rate Loan to a Prime Rate
          Loan at the end of the then-current Interest Period.  Provided
          that no Default or Event of Default shall have occurred and be
          continuing, Borrower may, on any Business Day, convert any
          outstanding Prime Rate Loan, or portion thereof, into a LIBOR
          Rate Loan in the same aggregate principal amount.  If Borrower
          desires to convert a Prime Rate Loan, it shall give the Managing
          Agent prior written, telephonic or telegraphic notice three (3)
          Business Days prior to the requested conversion date, which
          notice shall specify the duration of the Interest Period
          applicable thereto.  The Managing Agent shall notify the Banks of
          its receipt of such notice from Borrower not later than
          5:00 p.m., Cleveland time, on the Business Day on which the
          Managing Agent receives such notice.

                    (b)  Determination of Adjusted Prime Rate.  The
          Managing Agent shall determine the Adjusted Prime Rate in effect
          from time to time.  Any change in the Adjusted Prime Rate shall,
          for all purposes of this Agreement and the other Loan Documents,
          become effective on the effective date of such change in the
          Prime Rate as announced by the Managing Agent in accordance with
          the Managing Agent's customary practices.



                                          43


                    (c)  Payments.  

                    (i)  Borrower shall pay to the Managing Agent, for the
                    account of the Banks in accordance with their
                    respective Pro Rata Shares, monthly in arrears on the
                    last Business Day of each month beginning with the
                    month following the month in which the Closing Date
                    occurs, interest on the outstanding principal amount of
                    the Adjusted Prime Rate Loans at the annual rate equal
                    to the Adjusted Prime Rate; provided, however, that if
                    Borrower elects, pursuant to the final paragraph of
                    Section 2.4(a), to convert a Prime Rate Loan, or any
                    portion thereof, to a LIBOR Rate Loan, Borrower shall
                    pay to the Managing Agent, for the account of the Banks
                    in accordance with their respective Pro Rata Shares,
                    all accrued but unpaid interest on the Prime Rate Loan,
                    or such portion thereof, being converted, for the
                    period commencing on the date of the last payment date
                    under this paragraph 2.4(c)(i) and concluding on the
                    day immediately preceding the first day of the Interest
                    Period for the LIBOR Rate Loan into which the Prime
                    Rate Loan is converted.

                    (ii)  Borrower shall pay to the Managing Agent, for the
                    account of the Banks in accordance with their
                    respective Pro Rata Shares, interest, in arrears, on
                    the outstanding principal amount of the Ratable LIBOR
                    Rate Loans at the annual rate equal to the LIBOR Rate. 
                    Such interest shall be due and payable on the last
                    Business Day of the applicable Interest Period for each
                    LIBOR Rate Loan having an Interest Period of ninety
                    (90) days or less; for all other LIBOR Rate Loans,
                    interest shall be payable, in arrears as aforesaid, on
                    (x) that Business Day which is ninety (90) days after
                    the respective Draw Dates for such LIBOR Rate Loans;
                    and (y) on the final day of the Interest Period
                    therefor.

                    (iii)  Borrower shall pay to the Managing Agent, for
                    the account of each Bank having a Competitive Bid Loan
                    outstanding to Borrower, interest, in arrears, on the
                    outstanding principal balance of the Competitive Bid
                    Loans at the annual rate equal to the Competitive LIBOR
                    Bid Rate or the Absolute Rate applicable to such
                    Competitive Bid Loans.  Such interest shall be due and
                    payable on the last business day of the applicable
                    Interest Period for each Competitive Bid Loan having an
                    Interest Period of ninety (90) days or less; for all
                    other Competitive Bid Loans, interest shall be payable,
                    in arrears as aforesaid, on (x) that Business Day which
                    is ninety (90) days after the respective Draw Dates for
                    such Competitive Bid Loans; and (y) on the final day of
                    the Interest Period therefor.

                    (d)  Interest on Overdue Payments; Default Interest
          Rate. If any payment of principal or interest, or any drawing or
          disbursement made under any Letter of Credit, is not paid when
          due, or prior to the expiration of the applicable period of grace

                                          44 


          (if any) therefor, the Managing Agent shall, upon the request of
          the Required Banks, charge and collect from Borrower, or add to
          the unpaid balance of the Notes, a Late Charge.  The Managing
          Agent may charge interest on the Late Charge at the Default
          Interest Rate until such time as the required payment of
          principal and interest (together with the Late Charge) is paid
          hereunder.  Any Late Charge charged and collected by the Managing
          Agent shall be distributed to the Banks in accordance with their
          respective Pro Rata Shares. Any Late Charge charged and collected
          by the Managing Agent in respect of any Competitive Bid Loan
          shall be distributed to the Banks making such Loan in proportion
          to their respective shares in such Competitive Bid Loans.  No
          failure by the Managing Agent to charge or collect any Late
          Charge in respect of any delinquent payment shall be considered
          to be a waiver by the Managing Agent or the Banks of any rights
          they may have hereunder, including without limitation the right
          subsequently to impose a Late Charge for such delinquent payment
          or to take such other actions as may then be available to them
          hereunder or at law or in equity, including but not limited to
          the right to terminate the Credit Commitments or to accelerate
          the Obligations pursuant to the terms of Section 7.2 hereof.  If
          the Notes have been accelerated pursuant to Section 7.2(b), or if
          an Event of Default hereunder or under any other Loan Document
          shall have occurred and be continuing, the outstanding principal
          balance of the indebtedness advanced under this Agreement,
          together with all accrued interest thereon and any and all other
          Obligations, shall bear interest from the date on which such
          amount shall have first become due and payable (or the date on
          which any such Event of Default shall have occurred) to the date
          on which such amount shall be paid (whether before or after
          judgment) at the Default Interest Rate.  Interest at the Default
          Interest Rate will continue to accrue and will (to the extent
          permitted by applicable law) be compounded daily until the
          Obligations in respect of such payment are discharged (whether
          before or after judgment).

                    Section 2.5  Repayments and Prepayments of Principal.

                    (a)  Optional Prepayments.  Without derogating from the
          mandatory prepayment requirements contained in Section 2.5(c)
          hereof, Borrower shall have the right to prepay the principal of
          the Ratable Loans in full or in part at any time and from time to
          time upon payment to Managing Agent of all accrued interest to
          the date of payment; provided, however, that (i) all partial
          payments of principal shall be in an amount equal to or greater
          than One Million Dollars ($1,000,000); (ii) Borrower may not make
          any optional prepayment of any LIBOR Rate Loan during the fifteen
          (15)-day period commencing on the Draw Date for such LIBOR Rate
          Loan; and (iii) all Loans may be prepaid without penalty or
          premium.  Borrower may not prepay any Competitive Bid Loan
          without the prior, written consent of the Bank which made such
          Competitive Bid Loan.  If Borrower shall prepay any LIBOR Rate
          Loan on a day other than the final day of the applicable Interest
          Period therefor, such prepayment must include an amount equal to
          the aggregate LIBOR Break Funding Costs applicable to or
          resulting from such prepayment in accordance with Section 2.9,
          below.


                                          45


                    (b)  Mandatory Prepayments.

                    (i)  If at any time the Outstanding Amount exceeds the
                    Maximum Commitment, Borrower shall immediately prepay
                    all sums in excess of the Maximum Commitment.

                    (ii)  If (and on each occasion that) a drawing or
                    disbursement is made under a Letter of Credit and
                    Borrower shall not reimburse the Issuing Bank therefor
                    (either by causing the amount of such drawing or
                    disbursement to be converted into a Loan or by paying
                    the Issuing Bank the amount of such drawing or
                    disbursement in immediately available funds), as and
                    when required by Section 2.14, below, Borrower shall
                    immediately repay an amount equal to the amount of such
                    drawing or disbursement, together with interest thereon
                    at the rate contemplated by Section 2.14, below.

                    (c)  Application of Prepayments.  Any prepayment under
          the Notes shall be applied by the Managing Agent as set forth in
          Section 2.6 hereof.  To the extent that any prepayment shall be
          applied to a LIBOR Rate Loan, the Managing Agent shall (unless
          such prepayment shall result from the acceleration of the Notes
          following the occurrence of an Event of Default by Borrower)
          retain such amount until the expiration of the Interest Period
          applicable to such LIBOR Rate Loan, and shall apply such payment
          at such time so as to minimize the LIBOR Break Funding Costs
          otherwise applicable to such prepayment, unless specifically
          instructed by Borrower to pay, repay or prepay such LIBOR Rate
          Loan and nonetheless incur the applicable LIBOR Break Funding
          Cost.

                    (d)  Maturity.  Subject to the terms and conditions of
          this Agreement, Borrower will be entitled to reborrow all or any
          part of the principal of the Notes repaid or prepaid prior to the
          termination of the Credit Commitments.  The Credit Commitments
          shall terminate, and all of the indebtedness evidenced by each
          Note shall, if not sooner paid, be in any event absolutely and
          unconditionally due and payable in full by Borrower on the
          Termination Date.

                    (e)  Notice of Prepayments of Principal.  Borrower will
          provide the Managing Agent at least (1) one Business Day's
          advance, written notice of Borrower's intention to make any
          voluntary prepayment of principal.  Such notice shall be
          irrevocable and shall specify the date of prepayment and the
          aggregate amount to be paid.  The Managing Agent will promptly
          notify each Bank of its receipt of such notice.

                    Section 2.6  Payments and Computations.

                    (a)  Time and Place of Payments.  Except as
          specifically provided to the contrary in Section 2.14, below,
          each payment to be made by Borrower under this Agreement or any
          other Loan Document shall be made directly to the Managing Agent
          at its Head Office, not later than 12:00 noon Cleveland Time, on
          the due date of each such payment, in immediately available and
          freely transferrable funds.  Any payment received after such time

                                          46


          will be deemed to have been received on the next Business Day. 
          All payments of interest, principal and all other amounts owing
          hereunder or under the Notes or any other Loan Document shall be
          documented by Borrower's transmitting to the Managing Agent, via
          telecopy, a Payment Authorization; the funds representing such
          payment shall be transferred to the Managing Agent in accordance
          with such Payment Authorization.  On the same Business Day that
          it receives (or is deemed to receive) payments hereunder the
          Managing Agent will distribute (or cause to be distributed) to
          each Bank, in immediately available and freely transferrable
          funds:  (x) such Bank's Pro Rata Share of such payments in
          respect of all items other than payments under Competitive Bid
          Loans, and (y) such Bank's share of all payments on account of
          any Competitive Bid Loans made by such Bank.  If the Managing
          Agent fails to forward such payment by the close of business on
          the same Business Day as such payment is received (or as deemed,
          as described above, to have been received) by the Managing Agent,
          the Managing Agent shall remit to each Bank its Participation
          Percentage of such payment on the immediately following Business
          Day, together with interest thereon until payment at the
          customary rate set by the Managing Agent for the correction of
          errors among banks.

                    (b)  Application of Funds.  Notwithstanding anything
          herein to the contrary, and notwithstanding anything set forth in
          the Payment Authorization, the funds received by the Managing
          Agent with respect to the Obligations shall be applied as
          follows:

                    (i)  No Default.  Provided that the Notes have not been
                    accelerated pursuant to Section 7.2(b), below, and
                    provided further that no Event of Default shall have
                    occurred and be continuing at the time that the
                    Managing Agent receives such funds, in the following
                    manner: (a) first, to the payment of all reasonable
                    costs and expenses incurred in the collection of the
                    Obligations; (b) second, to the payment of all interest
                    and principal of all Swingline Loans; (c) third, to the
                    payment of all accrued but unpaid interest at the time
                    of such payment; and (d) fourth, to the payment of
                    principal as allocated by Borrower (with the approval
                    of the Managing Agent) between Competitive Bid Loans
                    and Ratable Loans, with principal payments in respect
                    of the latter to be apportioned among the Banks in
                    accordance with their respective Pro Rata Shares.

                    (ii)  Default.  If the Notes have been accelerated
                    pursuant to Section 7.2(b), or if an Event of Default
                    hereunder shall have occurred and be continuing
                    hereunder at the time the Managing Agent receives such
                    funds, in the following manner: (a) first to the
                    payment or reimbursement of the Banks and the Managing
                    Agent for all costs, expenses, disbursements and losses
                    which shall have been incurred or sustained by the
                    Banks or the Managing Agent in or incidental to the
                    collection of the Obligations owed by Borrower
                    hereunder or the exercise, protection, or enforcement
                    by the Banks or the Managing Agent of all or any of the

                                          47


                    rights, remedies, powers and privileges of the Banks
                    and the Managing Agent under this Agreement, the Notes,
                    or any of the other Loan Documents and in and towards
                    the provision of adequate indemnity to the Managing
                    Agent and any of the Banks against all taxes or Liens
                    which by law shall have, or may have priority over the
                    rights of the Managing Agent or the Banks in and to
                    such funds; and (b) second to the payment of all of the
                    Obligations in accordance with Section 2.6(b)(i) above,
                    provided, however, that in such case the principal of,
                    and interest in respect of, the Obligations shall be
                    allocated among the Banks in accordance with their
                    respective Funded Percentages.

                    (c)  Payments on Business Days.  If any sum would (but
          for the provisions of this Section 2.6(c)) become due and payable
          on any day which is not a Business Day, then such sum shall
          become due and payable on the next succeeding Business Day, and
          interest payable on such sum shall continue to accrue and shall
          be adjusted by the Managing Agent accordingly.

                    (d)  Computation of Interest.  All computations of
          interest payable under this Agreement, the Notes, or any of the
          other Loan Documents shall be computed by the Managing Agent on
          the basis of the actual principal amount outstanding on each day
          during the payment period, and shall be calculated on the basis
          of the actual number of days elapsed during such period on the
          basis of a year consisting of three hundred and sixty (360) days. 
          The daily interest charge shall be one three-hundred-sixtieth
          (1/360th) of the annual interest amount.  Each determination of
          any interest rate by the Managing Agent shall be conclusive and
          binding in the absence of manifest error. Absent manifest error,
          a certificate or statement signed by an authorized officer of the
          Managing Agent shall be conclusive evidence of the amount of the
          Obligations due and unpaid as of the date of such certificate or
          statement.

                    Section 2.7  Payments to be Free of Deductions.  Each
          sum to be paid by Borrower under this Agreement, any Note, or any
          of the other Loan Documents shall be made in accordance with
          Section 2.6 hereof, without set-off, deduction or counterclaim
          whatsoever, and free and clear of taxes, levies, imposts, duties,
          charges, fees, deductions, withholdings, compulsory loans,
          restrictions or conditions of any nature now or hereafter imposed
          or levied by any governmental or taxing authority, unless
          Borrower is compelled by law to make any such deduction or
          withholding.  In the event that any such obligation to deduct or
          withhold is imposed upon Borrower with respect to any such
          payment: (a) Borrower shall be permitted to make the deduction or
          withholding required by law in respect of such payment, and (b)
          there shall become and be absolutely due and payable by Borrower
          to the Managing Agent or such Bank on the date on which the said
          payment shall become due and payable, and Borrower hereby
          promises to pay to the Managing Agent or such Bank on such date,
          such additional amount as shall be necessary to enable the
          Managing Agent or such Bank to receive the same net amount which
          the Managing Agent or such Bank would have received on such due
          date had no such obligation been imposed by law.  Notwithstanding

                                          48


          the foregoing to the contrary, this Section 2.7 shall not apply
          in the case of any deductions or withholdings made in respect of
          taxes charged upon or by reference to the overall net income,
          profits or gains of the Managing Agent or any Bank.

                    Section 2.8  Use of Proceeds.

                    (a)  Permitted Uses of Loan Proceeds.  Borrower
          represents, warrants and covenants to the Managing Agent and to
          each Bank that all proceeds of the Loans shall be used by
          Borrower for its general corporate purposes, including without
          limitation for working capital, property acquisition and the
          construction and expansion of Real Estate Projects.

                    (b)  Permitted Uses of Letters of Credit.  Borrower
          represents, warrants and covenants to the Managing Agent and to
          each Bank that Letters of Credit shall be used solely for the
          purpose of providing credit enhancement for Borrower in
          connection with financings of Conventional Apartment Projects
          acquired or refinanced by Borrower (including but not limited to
          the replacement of existing letters of credit), and for no other
          purpose or purposes.

                    (c)  Prohibited Uses.  Borrower represents, warrants
          and covenants to the Managing Agent and to each Bank that the
          proceeds of all Loans shall be used only for the uses permitted
          as provided above, and that no part of the proceeds of any Loans
          will be used (directly or indirectly) so as to result in a
          violation of Regulations T, U or X of the Board of Governors of
          the Federal Reserve System or for any other purpose violative of
          any rule or regulation of such Board.

                    Section 2.9  LIBOR Break Funding Costs.  Borrower shall
          pay to the Managing Agent, for the benefit of the Banks entitled
          thereto, the LIBOR Break Funding Costs that the Managing Agent
          determines are attributable to: 

                    (a)  any payment (including, without limitation, the
          acceleration of the Loans pursuant to this Agreement or any Loan
          Document), repayment, mandatory or optional prepayment, or
          conversion of a LIBOR Rate Loan for any reason on a date other
          than the last day of the Interest Period for such LIBOR Rate
          Loan; or

                    (b)  any failure by Borrower for any reason to borrow a
          LIBOR Rate Loan on the date for such borrowing specified in the
          relevant notice of borrowing or Request for Advance given
          pursuant to this Agreement.

          All LIBOR Break Funding Costs attributable to Ratable LIBOR Rate
          Loans shall be for the ratable benefit of the Banks.  All such
          costs in respect of Competitive Bid Loans shall be on account of
          those Banks which have funded such Competitive Bid Loans.

                    Section 2.10  Additional Costs.

                    (a)  Notwithstanding any conflicting provision of this
          Agreement to the contrary, if any applicable law or governmental

                                          49


          regulation applicable to nationally chartered banking
          associations in the United States of America and not in effect as
          of the date hereof shall (i) subject the Managing Agent or any
          Bank to any tax, levy, impost, duty, charge, fee, deduction or
          withholding of any nature with respect to any Loan or Letter of
          Credit, this Agreement, any Note, or any of the other Loan
          Documents or the payment by Borrower of any amounts payable to
          the Managing Agent or any Bank hereunder or thereunder; or
          (ii) materially change, in the reasonable opinion of the party so
          affected, the basis of taxation of payments to the Managing Agent
          or any Bank of the principal of or the interest on any Note or
          any other amounts payable to the Managing Agent or any Bank under
          this Agreement, or any of the other Loan Documents; or (iii)
          impose or increase or render applicable any special or
          supplementary special deposit or reserve or similar requirements
          (whether or not having the force of law) against assets held by,
          or deposits in or for the account of, or any eligible liabilities
          of, or loans by any office or branch of, the Managing Agent or
          any Bank; or (iv) impose on the Managing Agent or any Bank any
          other condition or requirement with respect to this Agreement,
          any Note, or any of the other Loan Documents, and if the result
          of any of the foregoing is (A) to increase the cost to the
          Managing Agent or any Bank of making, funding or maintaining all
          or any part of the principal of the Loans or of issuing,
          maintaining or making draws or disbursements under the Letters of
          Credit, or (B) to reduce the amount of principal, interest or any
          other sum payable by Borrower to the Managing Agent or any Bank
          under this Agreement, any Note, or any of the other Loan
          Documents, or (C) to require the Managing Agent or any Bank to
          make any payment or to forego any interest or other sum payable
          by Borrower to the Managing Agent or any Bank under this
          Agreement, any Note, or any of the other Loan Documents, the
          amount of which payment or foregone interest or other sum is
          measured by or calculated by reference to the gross amount of any
          sum receivable or deemed received by the Managing Agent or any
          Bank from Borrower under this Agreement, any Note, or any of the
          other Loan Documents, then, and in each such case, Borrower will
          pay to the Managing Agent for the Managing Agent or the account
          of a Bank, as the case may be, within sixty (60) days of written
          notice by the Managing Agent or such Bank, such additional
          amounts as will (in the reasonable opinion of the Managing Agent
          or such Bank, as the case may be) be sufficient to compensate the
          Managing Agent or such Bank for such additional cost, reduction,
          payment or foregone interest or other sum actually incurred by
          the Managing Agent or any Bank in consequence of such law or
          governmental regulation.  Anything in this paragraph to the
          contrary notwithstanding, the foregoing provisions of this
          paragraph shall not apply in the case of any additional cost,
          reduction, payment or foregone interest or other sum resulting
          solely from or arising solely as a consequence of (x) any taxes
          charged upon or by reference to the overall net income, profits
          or gains of the Managing Agent or any Bank; or (y) the internal
          requirements or policies of the Managing Agent or any Bank.

                    (b)  If any present or future applicable law shall make
          it unlawful for Borrower to perform any one or more of its
          agreements or obligations under this Agreement, any Note or any
          of the other Loan Documents, then the obligations of the Banks

                                          50


          under their respective Credit Commitments shall terminate
          immediately. If any present or future applicable law shall make
          it unlawful for Borrower to perform any one or more of its
          agreements or obligations under this Agreement, any Note, or any
          of the other Loan Documents, and the Managing Agent or any Bank
          shall at any time determine (which reasonable determination shall
          be conclusive and binding on Borrower) (i) that, as a consequence
          of the effect or operation (whether direct or indirect) of any
          such applicable law, any one or more of the rights, remedies,
          powers or privileges of the Managing Agent or any Bank under or
          in respect of this Agreement, any Note, or any of the other Loan
          Documents shall be or become invalid, unenforceable or materially
          restricted; and (ii) that all or any one or more of the rights,
          remedies, powers and privileges so affected are of material
          importance to the Managing Agent or any Bank (as determined by
          the party so affected), then the Managing Agent shall, at the
          direction of the Required Banks, by giving notice to Borrower,
          declare all of the Obligations, including, without limitation,
          the entire unpaid principal of the Notes, all of the unpaid
          interest accrued thereon and any and all other sums due and
          payable by Borrower to the Managing Agent or the Banks under this
          Agreement, any Note, and any of the other Loan Documents, to be
          immediately due and payable, and, thereupon, such Obligations
          shall (if not already due and payable) forthwith become and be
          due and payable without further notice or other formalities of
          any kind, all of which are hereby expressly waived.

                    (c)  If the Managing Agent or any Bank shall reasonably
          determine that any law or governmental regulation applicable to
          nationally chartered banking associations in the United States of
          America and not in effect as of the date hereof regarding capital
          adequacy, or in the event of any change in any existing such law
          or governmental regulation or in the interpretation or
          administration thereof by any governmental authority, central
          bank or comparable agency charged with the interpretation or
          administration thereof, or compliance by any Bank with any
          request or directive regarding capital adequacy (whether or not
          having the force of law) from any such authority, central bank or
          comparable agency, has or would have the effect of reducing the
          rate of return on such Bank's capital, as a consequence of its
          obligations hereunder, to a level below that which such Bank
          could have achieved but for such adoption, change or compliance
          (taking into consideration such Bank's policies with respect to
          capital adequacy) by any amount deemed by such Bank to be
          material, then Borrower shall pay to such Bank upon demand such
          amount or amounts, in addition to the amounts payable under the
          other provisions of this Agreement or any other Loan Document, as
          will compensate such Bank for such reduction.  Determinations by
          any Bank of the additional amount or amounts required to
          compensate such Bank in respect of the foregoing shall be
          conclusive in the absence of manifest error.  In determining such
          amount or amounts, each Bank may use any reasonable averaging and
          attribution methods of general application.

                    (d)  Borrower acknowledges that any Bank which is not a
          nationally chartered banking association in the United States
          shall nevertheless be entitled to the benefit of all of the
          provisions of Section 2.10 to the same extent and upon the same

                                          51


          terms and procedures as would apply if any such Bank were a
          nationally chartered banking association in the United States of
          America.

                    Section 2.11  Indemnification for Losses. Without
          derogating from any of the other provisions of this Agreement or
          any of the other Loan Documents, Borrower hereby absolutely and
          unconditionally agrees to indemnify the Managing Agent and each
          Bank, upon demand at any time and as often as the occasion
          therefor may require, against any and all claims, demands, suits,
          actions, damages, losses, costs, expenses and all other
          liabilities whatsoever which the Managing Agent or any Bank or
          any of their respective directors, officers, employees or agents
          may sustain or incur as a consequence of, on account of, in
          relation to or in any way in connection with (a) any failure by
          Borrower to pay, punctually on the due date thereof, any amount
          payable under this Agreement, any Note, or any of the other Loan
          Documents beyond the expiration of the period of grace (if any)
          applicable thereto, or (b) the acceleration, in accordance with
          Section 7.2 hereof, of the maturity of any of the Obligations, or
          (c) any failure by Borrower to perform or comply with any of the
          terms and provisions of this Agreement, any Note or any of the
          other Loan Documents.  Such claims, demands, suits, actions,
          damages, losses, costs or expenses shall include, without
          limitation (i) any costs incurred by the Managing Agent or any
          Bank in carrying funds to cover any overdue principal, overdue
          interest or any other overdue sums payable by Borrower under this
          Agreement, any Note, or any of the other Loan Documents; (ii) any
          interest payable by the Managing Agent or any Bank to the lenders
          of the funds borrowed by the Managing Agent or any Bank in order
          to carry the funds referred to in clause (i) of this Section
          2.11; and (iii) any losses (but excluding losses of anticipated
          profit) incurred or sustained by the Managing Agent or any Bank
          in liquidating or re-employing funds acquired from third parties
          to make, fund or maintain all or any part of the Loans or to
          issue, maintain or make draws or disbursements under the Letters
          of Credit.

                    Section 2.12  Statements by the Managing Agent or Any
          Bank.  A statement signed by an officer of the Managing Agent or
          any Bank (as the case may be) setting forth any additional amount
          required to be paid by Borrower to the Managing Agent or such
          Bank under Sections 2.10 and 2.11 hereof shall be submitted by
          the Managing Agent or such Bank to Borrower in connection with
          each demand made at any time by the Managing Agent (with copies
          thereof delivered to each other Bank) or such Bank under either
          of such Sections.  A claim by the Managing Agent or any Bank for
          all or any part of any additional amounts required to be paid by
          Borrower under Sections 2.10 and 2.11 hereof may be made before
          or after any payment to which such claim relates.  Each such
          statement shall, in the absence of manifest error, constitute
          conclusive evidence of the additional amount required to be paid
          to the Managing Agent or such Bank.

                    Section 2.13  Requests for Advances.  (a) All requests
          for draws, advances, or disbursements of the proceeds of Ratable
          Loans shall be made by Borrower, in writing, on a Request for
          Advance.  Such Requests for Advance may be transmitted to the

                                          52


          Managing Agent at its Head Office via fax, provided that Borrower
          immediately notify the Managing Agent by telephone of such
          transmission.  All such Requests for Advance for Ratable Loans
          shall be transmitted to and received by the Managing Agent not
          later than 1:00 p.m., Cleveland Time, on the Business Day
          determined in accordance with Section 2.4(a).  All such Requests
          for Advance for such Ratable Loans shall be accompanied by (x) a
          written certification, signed by a duly authorized officer of
          Borrower (or a properly designated delegate of such an officer),
          indicating Borrower's Debt Rating as of the date of such Request
          for Advance, and (y) such documents, reports and other materials
          as may be necessary to enable the Managing Agent (and each Bank)
          to confirm that the conditions precedent to the disbursement of
          such requested Loan have been satisfied.

                    (b)  The Managing Agent shall notify the Banks promptly
          by telephone of Managing Agent's receipt of Borrower's Request
          for Advance, but in no event shall Managing Agent notify the
          Banks later than 5:00 p.m. Cleveland Time, on the day on which
          the Managing Agent actually receives the applicable Request for
          Advance.  In addition, the Managing Agent shall provide each Bank
          with a copy of each such Request for Advance, together with all
          accompanying materials, promptly upon the Managing Agent's
          receipt thereof, and shall provide each Bank with a statement
          showing the Managing Agent's calculation of its respective
          Participation Percentage of each Ratable Loan so requested.  Each
          Bank will, upon receiving notice from the Managing Agent of
          Borrower's Request for Advance, be obligated to place at the
          disposal of the Managing Agent, not later than 12:00 noon
          Cleveland Time on the Draw Date set forth on such Request for
          Advance, an aggregate amount in dollars equal to such Bank's
          Participation Percentage of each Ratable Loan requested. The
          payment by each such Bank of such aggregate amount shall be made
          to the Managing Agent at the Managing Agent's Head Office in
          immediately available and freely transferrable funds.

                    (c)  The Managing Agent shall disburse the proceeds of
          each Loan to Borrower, in immediately available funds, not later
          than 1:30 p.m., Cleveland time, on the Draw Date described
          therefor, provided that:  (i) Borrower shall have provided the
          Managing Agent with a Request for Advance for each Ratable Loan
          as and when provided above; (ii) all of the conditions precedent
          applicable to such Loan under Article 3, below, shall be
          satisfied as at the Closing Date or such later Draw Date as may
          be applicable to such Loan; and (z) each Bank shall fund the
          amount equal to its Participation Percentage in each Ratable Loan
          as provided in Section 2.13(b), above.  If after Borrower shall
          have provided the Managing Agent with its Request for Advance for
          any Ratable Loan, and provided that all of the conditions
          precedent for the making of such Ratable Loan shall have been
          satisfied, any Bank shall for any reason not fund its
          Participation Percentage in such Ratable Loan, the Managing Agent
          shall so notify Borrower.  If in such event Borrower shall so
          request, the Managing Agent shall advance that portion of such
          Ratable Loan equal to the aggregate of the funding Banks'
          Participation Percentages thereof, without thereby waiving or
          releasing any right or claim that the Managing Agent or Borrower
          may have as against any Bank which failed to fund its

                                          53  


          Participation Percentage in such Loan as and when required under
          Section 2.13(b).

                    Section 2.14.  The Letters of Credit.

                    (a)  Issuance of Letters of Credit; Conditions and
          Limitations.  Upon the terms and conditions set forth in this
          Agreement, Borrower may request, in accordance with the
          provisions of this Section 2.14, that the Issuing Bank issue one
          or more Letters of Credit for the account of Borrower from time
          to time prior to the Termination Date.  If Borrower desires the
          issuance of a Letter of Credit, it shall deliver to the Managing
          Agent a Request for Issuance of Letter of Credit no later than
          1:00 P.M. (Cleveland time) at least five (5) Business Days before
          the proposed Issuance Date therefor.  The Request for Issuance of
          Letter of Credit shall be accompanied by a Letter of Credit
          Application, on the Issuing Bank's then-customary form, and shall
          contain the following information with respect to each requested
          Letter of Credit: (i) its proposed Issuance Date (which shall be
          a Business Day), (ii) its proposed Face Amount, (iii) its
          proposed expiration date, (iv) the name and address of its
          proposed beneficiary, and (v) a summary of its purpose and
          contemplated terms.  Borrower shall, in addition, furnish (x) a
          certificate, signed by a duly authorized officer of Borrower (or
          a properly designated delegate of such an officer), indicating
          Borrower's Debt Rating as of the date of such Request for
          Issuance of a Letter of Credit; and (y) a precise description of
          any documents to be presented under, and any other terms of, the
          requested Letter of Credit, together with the text of any
          certificate to be presented by the beneficiary which, if
          presented by the beneficiary prior to the expiration date of the
          Letter of Credit, would require the Issuing Bank to make payment
          under the Letter of Credit. No Letter of Credit shall require
          payment against a conforming draft to be made thereunder on the
          same Business Day that such draft is presented if such
          presentation is made after 10:00 A.M. (Cleveland time) on such
          Business Day.  The minimum Face Amount of any Letter of Credit
          shall be One Million Dollars ($1,000,000).  The issuance of each
          Letter of Credit shall be subject to the satisfaction, on the
          Issuance Date for each Letter of Credit, of all of the conditions
          precedent set forth in Section 3.2, below, and to the following
          additional limitations:

                         (i)  Borrower shall not request the
                    issuance of a Letter of Credit if, after
                    giving effect to the issuance of such Letter
                    of Credit, the Letter of Credit Usage would
                    equal or exceed Twenty-Five Million Dollars
                    ($25,000,000);

                         (ii)  Borrower shall not request the
                    issuance of a Letter of Credit if, after
                    giving effect to the issuance of such Letter
                    of Credit, the Outstanding Amount would
                    exceed the Maximum Commitment; and

                         (iii)  In no event shall the Issuing
                    Bank issue any Letter of Credit having an

                                          54


                    expiration date later than the first to occur
                    of (x) Termination Date or (y) one (1) year
                    after its Issuance Date; provided that,
                    subject to the foregoing clause (x), this
                    clause (y) shall not prevent the Issuing Bank
                    from agreeing that a Letter of Credit will
                    automatically be renewed for a period not to
                    exceed one (1) year if the Issuing Bank does
                    not cancel such renewal, provided that at any
                    such renewal date all of the conditions to
                    the issuance of a Letter of Credit and set
                    forth or referred to in this Section 2.14(a)
                    shall be satisfied.

                    (b)  Issuance of Letters of Credit; Purchase of
          Participations Therein.  Upon receipt by the Managing Agent of a
          Request for Issuance of Letter of Credit from Borrower, the
          Managing Agent shall promptly so notify each Bank, and shall
          provide each Bank with a copy of such Request for Issuance of
          Letter of Credit.  Provided that all of the conditions precedent
          to the issuance of the requested Letter of Credit have been
          satisfied, the Issuing Bank shall cause each Letter of Credit
          properly requested hereunder to be issued as requested by
          Borrower in accordance with the terms of the respective Request
          for Issuance for Letter of Credit therefor.  Immediately upon the
          issuance of each Letter of Credit, each Bank (other than the
          Issuing Bank) shall be deemed to have irrevocably purchased from
          the Issuing Bank a participation in such Letter of Credit and any
          and all drawings and disbursements thereunder in an amount equal
          to such Bank's Pro Rata Share of the Face Amount of such Letter
          of Credit, and each Bank hereby covenants and agrees to purchase
          and pay for such participation on the terms and subject to the
          conditions set forth in this Section 2.14.  

                    (c)  Payment in Certain Circumstances.  Each Letter of
          Credit may provide that the Issuing Bank may (but shall not be
          required to) pay the beneficiary thereof upon the occurrence of
          an Event of Default and the acceleration of the maturity of the
          Loans or, if payment is not then due to the beneficiary, provide
          for the deposit of funds in an account to secure payment to the
          beneficiary, and that any funds so deposited shall be paid to
          such beneficiary provided that all conditions to such payment are
          satisfied, or returned to the Issuing Bank for distribution to
          the Banks (or, if all Obligations then shall have been
          indefeasibly paid in full, to Borrower) if no payment to such
          beneficiary has been made and if the final date available for
          drawings under the Letter of Credit has passed.  Each payment or
          deposit of funds by the Issuing Bank as provided in this
          paragraph shall be treated for all purposes of this Agreement as
          a drawing duly honored by the Issuing Bank under the related
          Letter of Credit.

                    (d)  Termination of Credit Commitments.  If the Credit
          Commitments shall terminate when any Letter of Credit is
          outstanding, Borrower shall, on or prior to the date of such
          termination:  (i) cause each outstanding Letter of Credit to be
          cancelled, and an amount equal to all amounts previously drawn
          under Letters of Credit and not theretofore reimbursed by

                                          55


          Borrower or converted into Loans pursuant to Section 2.14(e) to
          be paid immediately to or as directed by the Issuing Bank; or
          (ii) deposit, with the Managing Agent, an amount equal to the
          Letter of Credit Usage to secure all outstanding Letters of
          Credit which are not cancelled as described in the preceding
          clause.

                    (e)  Payment of Amounts Drawn Under Letters of Credit. 
          Upon receipt by the Issuing Bank of any request for drawing under
          its Letter of Credit by the beneficiary thereof, the Issuing Bank
          shall notify Borrower and the Managing Agent promptly after its
          receipt of notice of any such request, and in any event at least
          two (2) Business Days prior to the date on which the Issuing Bank
          intends to honor such drawing (unless under the terms of the
          Letter of Credit the Issuing Bank is required to honor a drawing
          prior to the second Business Day after presentation of a request
          for drawing, in which case the Issuing Bank shall provide
          Borrower and the Managing Agent with such notice of such request
          as may be practicable under the circumstances).  The Managing
          Agent shall provide each Bank with a true and complete copy of
          such notice within one (1) Business Day of the Managing Agent's
          receipt of the same.  Borrower shall, and hereby covenants and
          agrees to, reimburse the Issuing Bank on the day on which such
          drawing is honored in an amount, in immediately available funds,
          equal to the amount of such drawing; provided that (i) unless
          Borrower shall have notified the Managing Agent prior to
          11:00 A.M. (Cleveland time) on the Business Day immediately prior
          to the date of such drawing that Borrower intends to reimburse
          the Issuing Bank for the amount of such drawing with funds other
          than the proceeds of Loans, Borrower shall be deemed to have
          given a Request for Advance to the Managing Agent requesting a
          Prime Rate Loan on the date on which such drawing is honored, in
          the amount of such drawing; and (ii) the Banks shall, on the date
          of such drawing, make Loans in the amount of such drawing, the
          proceeds of which shall be applied directly by the Managing Agent
          to reimburse the Issuing Bank for the amount of such drawing; and
          provided further, that if for any reason proceeds of such Loans
          are not received by the Issuing Bank on such date in an amount
          equal to the amount of such drawing, Borrower shall reimburse the
          Issuing Bank, on the next Business Day, in an amount equal to the
          excess of the amount of such drawing over the amount of such
          Loans which are actually received, plus accrued interest on such
          amount at the Default Interest Rate.

                    (f)  Payment by Banks.  If Borrower shall fail to
          reimburse the Issuing Bank as and when required above for the
          amount of any drawing honored by the Issuing Bank under a Letter
          of Credit issued by it, the Issuing Bank shall promptly notify
          each Bank of the unreimbursed amount of such drawing and of such
          Bank's respective Pro Rata Share thereof.  Each Bank shall make
          available to the Issuing Bank an amount equal to its respective
          Pro Rata Share of such unreimbursed drawing, in immediately
          available funds, at the office of the Issuing Bank specified in
          such notice, not later than 12:00 P.M. (Cleveland time) on the
          first Business Day after such Bank's receipt of such notice from
          the Issuing Bank.  If any Bank fails so to make available to the
          Issuing Bank the amount of such Bank's Pro Rata Share of such
          Letter of Credit, the Issuing Bank shall be entitled to recover

                                          56  


          such amount on demand from such Bank, together with interest at
          the customary rate set by the Issuing Bank for the correction of
          errors among banks.  Nothing in this provision shall prejudice
          the right of any Bank to recover from the Issuing Bank any
          amounts made available by such Bank to the Issuing Bank pursuant
          to this provision in the event that it is determined by a court
          of competent jurisdiction that the payment with respect to a
          Letter of Credit by the Issuing Bank in respect of which payment
          was made by the Issuing Bank constituted gross negligence or
          willful misconduct on the part of the Issuing Bank.  The Issuing
          Bank shall, or shall cause the Managing Agent to, distribute to
          each other Bank which has paid all amounts payable by it under
          this Section 2.14(f) with respect to any Letter of Credit issued
          by the Issuing Bank such other Bank's Pro Rata Share of all
          payments received by the Issuing Bank from Borrower in
          reimbursement of drawings honored by the Issuing Bank under such
          Letter of Credit when such payments are received.

                    (g)  Compensation.  Borrower agrees to pay the
          following amounts with respect to each Letter of Credit issued
          pursuant to this Agreement:

                         (i)  a Letter of Credit Fee equal to 1/8
                    of 1% of the Face Amount of such Letter of
                    Credit, payable in advance to the Issuing
                    Bank on the Issuance Date of such Letter of
                    Credit; and

                         (ii)  a Letter of Credit Commission in
                    an amount equal to the LIBOR Margin in effect
                    as of the Issuance Date of such Letter of
                    Credit, multiplied by the Face Amount of such
                    Letter of Credit, payable, in advance, to the
                    Managing Agent for the ratable benefit of the
                    Banks, on the Issuance Date of such Letter of
                    Credit (and, solely in the case of Letters of
                    Credit which are renewed after the expiration
                    of the initial period thereof, on each
                    renewal date for so long as such Letters of
                    Credit remain outstanding); and

                         (iii)  with respect to the issuance, amendment or
                    transfer of each Letter of Credit and each drawing made
                    thereunder, documentary and processing charges in
                    accordance with the Issuing Bank's standard schedule
                    for such charges in effect at the time of such
                    issuance, amendment, transfer or drawing, as the case
                    may be.

          Promptly upon receipt by the Managing Agent of the Letter of
          Credit Commission, the Managing Agent shall distribute to each
          Bank its Pro Rata Share of such amount.

                    (h)  Obligations Absolute.  The obligation of Borrower
          to reimburse the Issuing Bank for drawings made under the Letters
          of Credit and the obligations of the Banks under Section 2.14(f)
          shall be unconditional and irrevocable, and shall be paid


                                          57


          strictly in accordance with the terms of this Agreement under all
          circumstances including, without limitation, the following:

                         (i)  any lack of validity or
                    enforceability of any Letter of Credit;

                         (ii)  the existence of any claim, set-
                    off, defense or other right which Borrower
                    may have at any time against a beneficiary or
                    any transferee of any Letter of Credit (or
                    any persons or entities for whom any such
                    transferee may be acting), the Issuing Bank,
                    the Managing Agent, any Bank or any other
                    Person, whether in connection with this
                    Agreement, the transactions contemplated
                    herein or any unrelated transaction
                    (including any underlying transaction between
                    Borrower and the beneficiary for which the
                    Letter of Credit was procured);

                         (iii)  any draft, demand, certificate or
                    any other document presented under any Letter
                    of Credit proving to be forged, fraudulent,
                    invalid or insufficient in any respect or any
                    statement therein being untrue or inaccurate
                    in any respect;

                         (iv)  payment by the Issuing Bank under
                    any Letter of Credit against presentation of
                    a demand, draft or certificate or other
                    document which does not comply with the terms
                    of such Letter of Credit, provided that such
                    payment does not constitute gross negligence
                    or willful misconduct of the Issuing Bank;

                         (v)  any other circumstance or
                    occurrence whatsoever, which is similar to
                    any of the foregoing; or

                         (vi)  the fact that a default or an
                    Event of Default shall have occurred and be
                    continuing.

                    (i)  Indemnification; Nature of the Issuing Bank's
          Duties.  In addition to amounts payable as elsewhere provided in
          this Section 2.14, and without limiting any other indemnification
          provided for in this Agreement, Borrower agrees to protect,
          indemnify, pay and save the Issuing Bank harmless from and
          against any and all claims, demands, liabilities, damages,
          losses, costs, charges and expenses (including reasonable
          attorneys' fees) which the Issuing Bank may incur or be subject
          to as a consequence, direct or indirect, of (i) the issuance of
          the Letters of Credit, other than as a result of the gross
          negligence or willful misconduct of the Issuing Bank as
          determined by a court of competent jurisdiction, or (ii) the
          failure of the Issuing Bank to honor a drawing under any Letter
          of Credit as a result of any act or omission, whether rightful or
          wrongful, of any present or future de jure or de facto government

                                          58


          or governmental authority.  Borrower assumes all risks of the
          acts and omissions of, or misuse of the Letters of Credit issued
          by the Issuing Bank by, the respective beneficiaries of such
          Letters of Credit.  In furtherance and not in limitation of the
          foregoing, the Issuing Bank shall not be responsible for: 
          (i) the form, validity, sufficiency, accuracy, genuineness or
          legal effect of any document submitted by any party in connection
          with the application for and issuance of Letters of Credit, even
          if any of the foregoing should in fact prove to be invalid,
          insufficient, inaccurate, fraudulent or forged in any respect;
          (ii) the validity or insufficiency of any instrument transferring
          or assigning or purporting to transfer or assign any Letter of
          Credit or the rights or benefits thereunder or proceeds thereof,
          in whole or in part, which may prove to be invalid or ineffective
          for any reason; (iii) the failure of the beneficiary of any
          Letter of Credit to comply fully with conditions required in
          order to draw upon such Letter of Credit; (iv) the errors,
          omissions, interruptions or delays in transmission or delivery of
          any messages, by mail, cable, telegraph, telecopy, telex or
          otherwise, whether or not they be in cipher; (v) the errors in
          interpretation of technical terms; (vi) any loss or delay in the
          transmission or otherwise of any document required in order to
          make a drawing under any Letter of Credit or any proceeds
          thereof; (vii) the misapplication by the beneficiary of any
          Letter of Credit of the proceeds of any drawing under such Letter
          of Credit; and (viii) for any consequences arising from causes
          beyond the control of the Issuing Bank.  None of the above shall
          affect, impair, or prevent the vesting of any of the Issuing
          Bank's rights or powers hereunder.  In determining whether to pay
          under any Letter of Credit, the Issuing Bank shall be responsible
          only to determine that the documents and certificates required to
          be delivered under that Letter of Credit have been delivered and
          that the same comply on their face with the requirements of that
          Letter of Credit.  Borrower shall have no obligation to indemnify
          the Issuing Bank in respect of any liability incurred by the
          Issuing Bank arising solely out of the gross negligence or
          willful misconduct of the Issuing Bank, as determined by a court
          of competent jurisdiction, or out of the wrongful dishonor by the
          Issuing Bank of a proper demand for payment made under the
          Letters of Credit issued by it.

                    (j)  Amendments.  Borrower may request that the Issuing
          Bank amend any Letter of Credit by delivering to the Managing
          Agent and the Issuing Bank a notice specifying the nature, terms
          and proposed date of the requested amendment.  The Issuing Bank
          may amend Letters of Credit, provided that any amendment
          extending the expiry date or increasing the face amount of any
          Letter of Credit shall be permitted only if the Issuing Bank
          would, at the time of the proposed be permitted to issue a new
          Letter of Credit having such an expiry date or face amount under
          this Section 2.14 on the date of the amendment.

                    Section 2.15  Voluntary Termination of the Credit
          Commitments.  Borrower may cause the Banks to terminate this
          Agreement and to terminate the Credit Commitments upon the
          following conditions and requirements:  (a) Borrower shall
          provide the Managing Agent and each Bank with not less than
          thirty (30) days prior, written notice of its election to do so,

                                          59 


          which notice shall specify the date on which Borrower would
          propose to effect such termination (which date may be extended
          for a period not to exceed thirty (30) days, by written notice
          from Borrower to the Managing Agent and the Banks prior to the
          date first specified for such termination); (b) Borrower shall,
          on or before such effective date, prepay all Loans in full in
          accordance with Section 2.5(b) of this Agreement; (c) there shall
          be no Letters of Credit outstanding as of the effective date of
          such termination; (d) Borrower shall pay all fees which, but for
          such termination, would have been payable to the Managing Agent
          and the Banks as contemplated by this Agreement for the unexpired
          balance of the term of this Agreement; and (e) Borrower shall
          pay, or shall reimburse the Managing Agent and each Bank for, all
          out-of-pocket costs and expenses (including reasonable attorneys'
          fees) incurred by them in connection with or as the result of
          Borrower's election to cause the Credit Commitments to be
          terminated as provided in this Section 2.15.  From and after the
          effective date of any termination affected in accordance with
          this Section 2.15, and provided that Borrower shall have complied
          with the requirements set forth above, none of the parties to
          this Agreement shall have any further duties or obligations
          hereunder.

                    Section 2.16  Swingline Loans.

                    (a) In addition to Ratable Loans and Competitive Bid
          Loans available hereunder, Borrower may, on and subject to the
          terms and conditions set forth in this Section 2.16, obtain
          Swingline Loans from the Swingline Lender in the aggregate
          principal amount not to exceed Five Million Dollars ($5,000,000). 
          Swingline Loans will be made available to Borrower for same-day
          borrowings, provided that Borrower shall provide the Managing
          Agent with a Request for Advance for each Swingline Loan not
          later than 1:00 p.m. Cleveland time on the proposed Draw Date for
          each Swingline Loan and otherwise in accordance with Section
          2.13.  Provided that there shall then be no uncured Event of
          Default, and provided further that the making of the requested
          Swingline Loans shall not cause the Outstanding Amount to exceed
          the Maximum Commitment, the Swingline Lender will make the
          proceeds of each requested Swingline Loan available to Borrower
          not later than 4:00 p.m., Cleveland time, on the requested Draw
          Date therefor.

                    (b)  Each Swingline Loan shall be in a principal amount
          not less than One Million Dollars ($1,000,000).  All Swingline
          Loans shall bear interest at the Adjusted Prime Rate.  No
          Swingline Loan shall be outstanding for more than five (5) days,
          and Swingline Loans shall not be outstanding for more than ten
          (10) days in any calendar month.

                    (c)  Each Bank unconditionally agrees that it will,
          upon the written request of the Swingline Lender, purchase an
          amount equal to its Participation Percentage of any Swingline
          Loan regardless of whether the conditions precedent for making
          any Loan otherwise provided in this Agreement are satisfied at
          the time of such request (and regardless of whether a Default or
          Event of Default shall then exist).  Such purchase shall take
          place on the Business Day immediately after the date of the

                                          60


          Swingline Lender's written request therefor.  From and after the
          date on which the Banks purchase their respective Participation
          Percentages of such Swingline Loan (and to the extent of such
          purchases), such Swingline Loan shall:  (i)  be treated, for all
          purposes relevant to this Agreement, as a Ratable Loan made by
          the purchasing Banks, and not as a Swingline Loan made by the
          Swingline Lender (and each Bank's payment of the purchase price
          shall constitute its funding of a Ratable Loan in the amount of
          the purchase price paid by it); and (ii) shall no longer
          constitute a Swingline Loan, except that all interest accruing on
          or attributable to such Swingline Loan for the period prior to
          the date of such purchase shall be paid when due by Borrower to
          the Managing Agent for the benefit of the Swingline Lender and
          all amounts accruing on or attributable to such Loan for the
          period from and after the date of such purchase shall be paid
          when due by Borrower to the Managing Agent for the benefit of the
          purchasing Banks.  If prior to purchasing its Participation
          Percentage of a Swingline Loan an Event of Default of the nature
          described in Section 7.1(h) or (i) of this Agreement shall have
          occurred and such event prevents the consummation of such
          purchase, each Bank will purchase an undivided participating
          interest in such Swingline Loan.  From and after the date of each
          Bank's purchase of its participating interest in a Swingline
          Loan, if the Swingline Lender receives any payment on account
          thereof, the Swingline Lender will distribute to such Bank its
          participating interest in such amount (appropriately adjusted, in
          the case of interest payments; to reflect the period during which
          such Bank's participating interest was outstanding and funded);
          provided, however, that if such payment was received by the
          Swingline Lender and is required to be returned to Borrower, each
          Bank will return to the Swingline Lender any portion thereof
          previously distributed to it by the Swingline Lender.  If any
          Bank shall fail to purchase its Participation Percentage of a
          Swingline Loan upon the Swingline Lender's written request
          therefor (or to purchase a participating interest in a Swingline
          Loan under the circumstances described above), the Swingline
          Lender shall be entitled to recover the amount of such Bank's
          Participation Percentage in such Swingline Loan from such Bank on
          demand, together with interest thereon at the customary rate
          established by the Swingline Lender for the correction of errors
          among banks.


                                      ARTICLE 3.

                        CONDITIONS PRECEDENT TO DISBURSEMENTS

                    Section 3.1  Conditions Precedent to the Initial
          Closing. On or prior to the Closing Date, each of the following
          conditions precedent shall have been satisfied:

                    (a)  Certified Copies of Charter Documents and Bylaws.
          The Managing Agent shall have received from Borrower (i) a copy,
          certified by a duly authorized officer of Borrower to be true and
          complete on and as of the Closing Date, of Borrower's Articles of
          Incorporation, and by-laws or code of regulations as in effect on
          the Closing Date (together with any an all amendments thereto);
          (ii) the charter or other organizational documents of Borrower,

                                          61


          certified by the Ohio Secretary of State; and (iii) a Certificate
          of Good Standing and Certificate of Continued Existence for
          Borrower, each issued by the Ohio Secretary of State as of a date
          not more than five (5) days before the Closing Date.

                    (b)  Proof of Corporate Authority.  The Managing Agent
          shall have received from Borrower copies, certified by a duly
          authorized officer of Borrower to be true and complete on and as
          of the Closing Date, of records of all corporate action taken by
          Borrower to authorize (i) the execution and delivery of this
          Agreement and the other Loan Documents and to which it is or is
          to become a party as contemplated or required by this Agreement;
          (ii) its performance of all of its obligations under each of such
          documents; and (iii) the making by Borrower of the borrowings
          contemplated hereby.

                    (c)  Incumbency Certificate.  The Managing Agent shall
          have received from Borrower an incumbency certificate, dated as
          of the Closing Date, signed by a duly authorized officer and
          giving the name and bearing a specimen signature of each
          individual who shall be authorized (i) to sign, in the name and
          on behalf of Borrower, each of the Loan Documents to which
          Borrower is or is to become a party on the Closing Date; and (ii)
          to give notices and to take other action on behalf of Borrower
          under the Loan Documents.

                    (d)  Officers' Certificates.  The Managing Agent shall
          have received from Borrower a certificate dated as of the Closing
          Date signed by a duly authorized officer of Borrower and
          certifying, on terms acceptable to the Managing Agent, that each
          of the representations and warranties of Borrower in this
          Agreement and in the other Loan Documents was true and correct
          when made, and is true and correct on and as of the Closing Date.

                    (e)  Loan Documents.  (i) Each of the Loan Documents
          shall have been duly and properly authorized, executed and
          delivered by Borrower, and all such documents shall be in full
          force and effect on and as of the Closing Date; and (ii) executed
          originals of each of the Notes shall have been delivered to the
          Banks in accordance with their respective Credit Commitments.
          Executed originals or (as the case may be) executed counterparts
          of each of the other Loan Documents shall have been delivered to
          the Managing Agent and each Bank.

                    (f)  Legality of Transactions.  No change in applicable
          law shall have occurred as a consequence of which it shall have
          become and continue to be unlawful (i) for the Managing Agent or
          any Bank to perform any of its agreements or obligations under
          any of the Loan Documents to which it is a party on the Closing
          Date; or (ii) for Borrower to perform any of its agreements or
          obligations under any of the Loan Documents to which it is a
          party on the Closing Date.

                    (g)  Performance, Etc.  Borrower shall have duly and
          properly performed, complied with and observed, in all material
          respects, each of its covenants, agreements and obligations
          contained in each of the Loan Documents to which Borrower is a
          party or by which Borrower is bound on the Closing Date.  No

                                          62


          event shall have occurred on or prior to the Closing Date, and no
          condition shall exist on the Closing Date, which constitutes or
          would constitute a Default or an Event of Default.

                    (h)  Compliance with Laws. The borrowings made, and
          other financial accommodations provided, under this Agreement are
          and shall be in compliance with the requirements of all
          applicable laws, regulations, rules and orders, including without
          limitation the Environmental Laws and the requirements imposed by
          the SEC or by the Board of Governors of the Federal Reserve
          System under Regulations U, G and X.

                    (i)  Legal Opinion.  The Managing Agent and each Bank
          shall have received a written legal opinion, addressed to the
          Managing Agent and each Bank and dated as of the Closing Date,
          from legal counsel for Borrower, which shall be substantially in
          the form of attached Exhibit I and shall otherwise be acceptable
          to the Managing Agent and each Bank.

                    (j)  Expenses.  Borrower shall have reimbursed the
          Managing Agent for all reasonable out-of-pocket costs and
          expenses, including without limitation all fees and disbursements
          of legal counsel to the Managing Agent which shall have been
          incurred by Managing Agent.  Each Bank agrees that it shall be
          responsible for any legal fees incurred by it in connection with
          the negotiation, review, execution and delivery of the Loan
          Documents.

                    (k)  Payment of Certain Fees.  Borrower shall have paid
          the Agency Fee, and shall have paid the Closing Fee and the
          initial annual installment of the Facility Fee on the Closing
          Date in accordance with Section 5.10.

                    (l)  Purpose Certificate.  The Managing Agent shall
          have received from Borrower on the Closing Date a certificate, in
          form and substance satisfactory to the Managing Agent and each
          Bank and signed by an officer of Borrower, stating the purpose to
          which the proceeds of the Loan or Loans to be made on the Closing
          Date are to be applied, certifying that such purpose is permitted
          under Section 2.8 of this Agreement and providing such other
          information with respect to the use of such proceeds as the
          Managing Agent may reasonably request.

                    (m)  Changes: None Adverse.  From the date of the most
          recent balance sheets referred to in Section 4.5 of this
          Agreement to the Closing Date, no changes shall have occurred in
          the assets, liabilities, financial condition, business,
          operations or prospects of Borrower or Borrower's Consolidated
          Subsidiaries which, individually or in the aggregate, are
          materially adverse to Borrower and its Consolidated Subsidiaries.

                    (n)  Compliance Certificate.  The Managing Agent shall
          have received a Compliance Certificate, the required calculations
          under which shall be modified so as to demonstrate the compliance
          by Borrower with the covenants of this Agreement required to be
          measured in such Certificate, giving effect for the purpose of
          such calculations the disbursement to Borrower of the Loan (or
          Loans) on the Closing Date.

                                          63


                    (o)  Financial Statements.  The Managing Agent and each
          Bank shall have received the financial statements referred to in
          Section 4.5, certified by an officer of Borrower, and the
          Managing Agent and each Bank shall have been satisfied that such
          financial statements accurately reflect the financial status and
          condition of Borrower and its Consolidated Subsidiaries.

                    (p)  Americans with Disabilities Act ("ADA")
          Requirements.  Borrower shall adopt and take commercially
          reasonable efforts to implement a compliance program in order to
          cause each real estate project owned by Borrower or any of its
          Consolidated Subsidiaries which is not in compliance with Title
          III of the Americans with Disabilities Act, as such act may be
          amended, modified or replaced from time to time hereafter (the
          "ADA") to be brought into such compliance, to the extent that
          such action is required by law, at Borrower's sole cost and
          expense, and shall not cause or permit any future improvements to
          all or any part of any such property to be made which are not in
          compliance with the ADA.

                    (q)  Representations and Warranties.  Each of the
          representations and warranties made by or on behalf of Borrower
          in this Agreement or in any other Loan Document shall be true,
          correct and complete in all material respects.

                    (r)  Evidence of Insurance.  Borrower shall have
          provided the Managing Agent with original counterparts of
          Borrower's insurance policies required by the terms of this
          Agreement; such policies shall comply with the requirements
          therefor set forth herein.

                    (s)  Other Approvals.  The Managing Agent shall have
          received such other approvals, opinions, certificates,
          instruments and documents with respect to the transactions
          described herein as it may reasonably request.

                    Section 3.2  Conditions Precedent to Subsequent Loans
          and Letters of Credit.  The obligation of the Banks to make or
          disburse any one or more Loans and to issue any Letters of Credit
          from time to time after the Closing Date shall be subject to the
          satisfaction, prior thereto or concurrently therewith, of each of
          the following conditions precedent:

                    (a)  Legality of Transactions.  It shall not be
          unlawful (a) for any Bank or the Managing Agent to perform any of
          its agreements or obligations under any of the Loan Documents to
          which such Person is a party on the Draw Date of such Loan or the
          Issuance Date of such Letter of Credit; or (b) for Borrower to
          perform any of its agreements or obligations under any of the
          Loan Documents.

                    (b)  Representations and Warranties.  Each of the
          representations and warranties made by or on behalf of Borrower
          to the Banks or the Managing Agent in this Agreement or any other
          Loan Document (a) shall be true and correct when made and (b)
          shall, for all purposes of this Agreement, be deemed to be
          repeated on and as of the date of the Borrower's Request for
          Advance for such Loan or Request for Issuance of Letter of

                                          64  


          Credit, and shall be true and correct in all material respects as
          of each such date.

                    (c)  Performance, etc.  Borrower shall have duly and
          properly performed, complied with and observed, in all material
          respects, each of its covenants, agreements and obligations
          contained in this Agreement and/or in all of the other Loan
          Documents.

                    (d)  No Default.  No event shall have occurred on or
          prior to such date and be continuing on such date, and no
          condition shall exist on such date which constitutes a Default or
          Event of Default, and the making of such Loan or the issuance of
          such Letter of Credit shall not result in a Default or an Event
          of Default.

                    (e)  Proceedings and Documents.  All corporate,
          governmental and other proceedings in connection with the
          transactions contemplated hereby and by the other Loan Documents,
          and all instruments and documents incidental thereto shall be
          completed and in place (and, to the extent required by the
          Managing Agent, duly recorded) in form and substance satisfactory
          to the Managing Agent, and the Managing Agent shall have received
          all such counterpart originals or certified or other copies of
          all such instruments and documents as the Managing Agent shall
          have reasonably requested.

                    (f)  Borrowing Purpose.  Borrower shall have provided
          the Managing Agent with a report describing in detail reasonably
          acceptable to the Managing Agent the proposed use of the proceeds
          of such Loan, and providing such other information as the
          Managing Agent may reasonably request.

                    (g)  Maximum Credit.  The making of such Loan or the
          issuance of such Letter of Credit shall not result in the
          Outstanding Amount exceeding the Maximum Commitment.

                    (h)  Other Approvals.  The Managing Agent shall have
          received such other approvals, opinions, certificates,
          instruments and documents as it may reasonably request.

                                      ARTICLE 4.

                            REPRESENTATIONS AND WARRANTIES

                    Borrower represents and warrants to the Managing Agent
          and to each Bank as follows:

                    Section 4.1  Corporate Existence and Authority.

                    (a)  Borrower:  (i) is duly organized, validly existing
          and in good standing as a corporation under the laws of the State
          of Ohio; (ii) has full corporate power and authority and full
          legal right to own or to hold under lease its Property and to
          conduct its businesses as they are presently conducted; and (iii)
          has timely filed all tax returns and duly made all elections
          necessary or appropriate for Borrower to be taxed as a REIT under
          Sections 856 through 860 of the Code for each fiscal year of

                                          65 


          Borrower since 1994, and is a self-administered REIT.  Borrower
          is qualified and licensed, admitted or approved to do business in
          each jurisdiction wherein the character of its Property or the
          nature of its business make such qualification necessary or
          advisable and where the failure to so qualify would have a
          materially adverse effect on Borrower.

                    (b)  Borrower has appropriate corporate power and
          authority, and full legal right, to enter into this Agreement and
          each of the other Loan Documents, and to perform, observe and
          comply with all of its agreements and obligations under each and
          all of such documents.

                    (c)  Except as set forth on Schedule 4.1(c), Borrower
          does not own or hold of record (whether directly or indirectly)
          any shares of any class in the capital of any corporation, nor
          does Borrower own or hold (whether directly or indirectly) any
          legal and/or beneficial equity interest in any partnership,
          business trust or joint venture or in any other unincorporated
          trade or business enterprise.

                    Section 4.2  Due Authorization.

                    (a)  The execution and delivery by Borrower of this
          Agreement and each of the other Loan Documents, the performance
          by Borrower of all of its agreements and obligations under such
          documents, and the making by Borrower of the borrowings
          contemplated by this Agreement have been duly authorized by all
          necessary corporate action on the part of Borrower and do not and
          will not (i) contravene any provision of its charter documents or
          by-laws or code of regulations (each as in effect from time to
          time); (ii) conflict with, or result in a breach of the terms,
          conditions or provisions of, or constitute a default under, or
          (except as expressly contemplated by the terms of this Agreement)
          result in the creation of any Lien upon any of the Property of
          Borrower under any agreement, trust deed, indenture, mortgage or
          other instrument to which Borrower is a party or by which
          Borrower or any Property of Borrower is bound or affected; (iii)
          violate or contravene any provision of any law, rule or
          regulation (including, without limitation, Regulations G, T, U or
          X of the Board of Governors of the Federal Reserve System) or any
          order, ruling or interpretation thereunder or any decree, order
          or judgment of any court or governmental or regulatory authority,
          bureau, agency or official (all as from time to time in effect
          and applicable to Borrower); or (iv) require any waivers,
          consents or approvals by any of the creditors or trustees for
          creditors of Borrower or any other Person.

                    (b)  Except as to matters which Borrower has procured,
          obtained or performed prior to or concurrently with its execution
          and delivery of this Agreement, no approval, consent, order,
          authorization or license by, or giving notice to, or taking any
          other action with respect to, any governmental or regulatory
          authority or agency is required under any provision of any
          applicable law:

                    (i)  for the execution and delivery by Borrower of this
                    Agreement, each Note, and the other Loan Documents, for

                                          66 


                    the performance by Borrower of any of the agreements
                    and obligations hereunder or thereunder or for the
                    making by Borrower of the borrowing contemplated by
                    this Agreement, or for the conduct by Borrower of its
                    business; or

                    (ii) to ensure the continuing legality, validity,
                    binding effect, enforceability or admissibility in
                    evidence of this Agreement, the Notes and the other
                    Loan Documents.

                    Section 4.3  Enforceability of Documents.

                    (a)  On or before the Closing Date, Borrower will have
          duly executed and delivered each of the Loan Documents required
          of it by this Agreement, and each such Loan Document will be in
          full force and effect.  Each Loan Document shall constitute the
          legal, valid and binding obligation of Borrower, enforceable
          against Borrower in accordance with its respective terms.

                    (b)  The representations and warranties made by
          Borrower in this Section 4.3 are subject to the following
          qualifications:

                    (i)  the enforceability of any rights and remedies
                    provided in any of the Loan Documents or against any
                    particular party thereto is subject to applicable
                    bankruptcy, reorganization, moratorium or other similar
                    laws affecting generally the enforcement of creditors'
                    rights; and

                    (ii)  the availability of equitable remedies for the
                    enforcement of any provision of any of the Loan
                    Documents may be subject to the discretion of the court
                    before which any proceeding for the enforcement of any
                    provision may be brought.

                    Section 4.4  No Default.

                    (a)  No event has occurred and is continuing, and no
          condition exists, which constitutes a Default or an Event of
          Default.

                    (b)  No default by Borrower and no accrued right of
          rescission, cancellation or termination on the part of Borrower,
          exists under this Agreement or any of the other Loan Documents.

                    Section 4.5  Financial Statements.  Borrower has
          furnished the Managing Agent with copies of its annual financial
          statements dated December 31, 1997, as audited by Borrower's
          Accountants and certified by Borrowers' chief financial officer,
          together with Borrower's unaudited quarterly financial statements
          for the quarter ended as of September 30, 1998, certified by
          Borrower's chief financial officer, all of which have been
          prepared in accordance with GAAP.  Such balance sheets and other
          financial statements present fairly the financial condition of
          Borrower and its Consolidated Subsidiaries as of the respective
          dates thereof. Such statements of income present fairly the

                                          67


          results of operations of Borrower and its Consolidated
          Subsidiaries for the fiscal period then ended.  There are no
          material liabilities or obligations, secured or unsecured
          (whether accrued, absolute or actual, contingent or otherwise),
          which were not reflected in the balance sheets of Borrower as at
          such date or in the footnotes thereto, and which should, in
          accordance with GAAP, have been reflected in such balance sheets.

                    Section 4.6  No Adverse Changes.  No changes have
          occurred in the assets, liabilities or financial condition of 
          Borrower or its Consolidated Subsidiaries from those reflected in
          the most recent balance sheets referred to in Section 4.5 hereof
          which, individually or in the aggregate, have been materially
          adverse.  Since the date of the most recent balance sheet, there
          has been no materially adverse development in the business or in
          the operations or prospects of Borrower.

                    Section 4.7  Title to Assets.  Except as set forth in
          Schedule 4.7, Borrower or a Consolidated Subsidiary has good,
          sufficient and legal title to, or leasehold interest in, all the
          Property and assets reflected in the most recent balance sheet
          referred to in Section 4.5, other than assets disposed of since
          the date of such balance sheet in the ordinary course of business
          or pursuant to a plan of disposition of assets disclosed to and
          approved by the Required Banks.

                    Section 4.8  Indebtedness for Borrowed Money.  Except
          as permitted under Section 6.7, no Indebtedness of Borrower is
          secured by or otherwise benefits from any Lien on or with respect
          to the whole or any part of Borrower's properties or assets,
          present or future.  There exists no default or event or condition
          which, with the giving of notice or passage of time, or both,
          would constitute a default under the provisions of any instrument
          evidencing or securing any Indebtedness of Borrower or of any
          agreement relating thereto.

                    Section 4.9  Litigation.  Except as disclosed in
          Schedule 4.9 or pursuant to Section 5.5, there is no pending
          action, suit, proceeding or investigation pending, or, to
          Borrower's knowledge, threatened, before any court, governmental
          or regulatory authority, agency, commission or official, board of
          arbitration or arbitrator against Borrower or in which Borrower
          is a participant which, if determined adversely to Borrower,
          could reasonably be expected to affect, in any material and
          adverse way, the financial position, assets, business, operations
          or prospects of Borrower.  There are no proceedings pending or
          threatened against Borrower which call into question the validity
          or enforceability of any of the Loan Documents.

                    Section 4.10  No Materially Adverse Contracts. 
          Borrower is not a party to or bound by any contracts, agreements
          or instruments (whether written or oral) which, either
          individually or in the aggregate, materially adversely affect the
          financial position, business, operations or prospects of
          Borrower.

                    Section 4.11  Tax Returns.  Borrower has filed all
          federal, state and other tax returns required to be filed by it

                                          68


          and has made reasonable provisions, in accordance with GAAP, for
          the payment of all taxes (if any) which have or may become due
          and payable pursuant to any of the said returns or pursuant to
          any matters raised by audits or for other reasons.  In addition,
          Borrower has paid or caused to be paid all real and personal
          property taxes and assessments and other governmental charges
          lawfully levied or imposed on or against it or its Property,
          other than those presently payable without payment of interest or
          penalty and those which are subject to contests initiated by
          Borrower in good faith and diligently prosecuted, in each case as
          permitted by and subject to the requirements of Section 5.8,
          below.

                    Section 4.12  Contracts with Affiliates or
          Subsidiaries.  (a) Except as permitted by Section 6.9 hereof and
          as otherwise set forth on Schedule 4.1(c) hereto, Borrower is not
          a party to or otherwise bound by any material agreements,
          instruments or contracts (whether written or oral) with any
          Affiliate or Subsidiary.

                    (b)  Except as permitted by Section 6.9 and as
          otherwise set forth on Schedule 4.1(c) hereto, there is no
          Indebtedness for Borrowed Money owing by Borrower to any
          Affiliate nor is there Indebtedness for Borrowed Money owing by
          any Affiliate to Borrower.

                    Section 4.13  Employee Benefit Plans.  Borrower does
          not maintain any Employee Benefit Plans or Guaranteed Pension
          Plans, except for those which are described on Schedule 4.13,
          attached hereto and made a part hereof by this reference.

                    Section 4.14  Governmental Regulation.  Borrower is not
          a "public utility company", a "holding company" or a "subsidiary"
          or an "affiliate" of a "holding company," as such terms are
          defined in the federal Public Utility Holding Company Act of
          1935, as amended. Borrower is not an "investment company" or a
          company "controlled" by an "investment company," as such terms
          are defined in the federal Investment Company Act of 1940, as
          amended.  Borrower is not subject to regulation under the Public
          Utility Holding Company Act of 1935, the Federal Power Act, the
          Interstate Commerce Act or the Investment Company Act of 1940 or
          under any federal or state statute or regulation limiting its
          ability to incur Indebtedness for Borrowed Money.

                    Section 4.15  Securities Activities. Borrower is not
          engaged in the business of extending credit for the purpose of
          purchasing or carrying any "margin security" or "margin stock" as
          such terms are used in Regulation U and X of the Board of
          Governors of the Federal Reserve System, 12 C.F.R. Parts 221 and
          224.

                    Section 4.16  Disclosure.  Neither this Agreement nor
          any other Loan Document, or any other document, certificate or
          written statement furnished to the Managing Agent or any Bank by
          or on behalf of Borrower for use in connection with the
          transactions contemplated by this Agreement contains any untrue
          statement of a material fact or omits to state a material fact
          necessary in order to make the statements contained therein not

                                          69


          misleading as of the date of such document, certificate or other
          statement.

                    Section 4.17  No Material Default.  Borrower is not in
          default under any order, writ, judgment, injunction, decree,
          statute or governmental rule, indenture, agreement, contract,
          lease or other instrument or contract applicable to it, which
          default would have a material adverse effect on the business,
          assets, Properties or condition, financial or otherwise, of
          Borrower or in the performance of any covenants or conditions
          respecting any of its Indebtedness; no holder of any Indebtedness
          of Borrower has given notice of any asserted default thereunder,
          and no liquidation or dissolution of Borrower and no
          receivership, insolvency, bankruptcy, reorganization or other
          similar proceedings relative to Borrower or its Property is
          pending or (to Borrower's knowledge) threatened.

                    Section 4.18  Environmental Conditions.  (a) Borrower
          has obtained all necessary permits, licenses, variances,
          satisfactory clearances and all other necessary approvals
          (collectively the "EPA Permits") for the operation and conduct of
          its business from all applicable federal, state, and local
          governmental authorities, utility companies or
          development-related entities including, but not limited to, any
          and all appropriate Federal or State environmental protection
          agencies and other County or City departments, public water works
          and public utilities.  All EPA Permits are in full force and
          effect; no such EPA Permit has expired or been suspended, denied
          or revoked, or is under challenge by any Person.  Borrower is in
          compliance with each EPA Permit, and Borrower has no knowledge or
          information concerning any condition or fact which might or could
          cause a suspension, denial or revocation of any of Borrower's EPA
          Permits.

                    (b)  Neither Borrower nor any Property owned by
          Borrower is (i) subject to any material private or governmental
          litigation, threatened litigation, Lien or judicial or
          administrative notice, order or action relating to Hazardous
          Substances or environmental problems, impairments or liabilities;
          or (ii) with any applicable notice or lapse of time (or both),
          and/or failure to take certain curative or remedial actions, in
          direct or indirect violation of any Environmental Laws.

                    (c)  To the best of Borrower's knowledge, there has
          been no Release (as defined in CERCLA) into, on or from any
          Property and no Hazardous Substances (except for (x) "Household
          Waste" as that term is defined at 40 C.F.R. 261.4(b)(l) (1990),
          and (y) de minimis amounts of Hazardous Substances which neither
          violate any Environmental Laws nor require any affirmative
          remediation or corrective action) are located on or have been
          treated, stored, processed, disposed of, handled, transported to
          or from, disposed of upon the or into, upon or from any of
          Borrower's Property.  Borrower shall not allow any Hazardous
          Substance to exist or be treated, stored, disposed, Released,
          located, discharged, possessed, managed, processed, or otherwise
          handled on any Property or in the operation or conduct of its
          business in violation of Environmental Laws, and shall comply
          with all Environmental Laws affecting Borrower's Property.

                                          70


                    (d)  Borrower and its Affiliates do not and shall not
          transport or engage in the business of transporting, in any
          manner, any Hazardous Substances.

                    (e)  Borrower is not aware of any circumstances which
          would result in any material obligation under any Environmental
          Law to remediate any Hazardous Substances in, on or under any of
          Borrower's Property.

                    Section 4.19  Licenses and Permits.   Borrower owns or
          possesses all material Licenses and Permits and rights with
          respect thereto necessary for the lawful and proper conduct of
          its business as presently conducted and proposed to be conducted,
          without any known conflict with the rights of others, free of any
          Lien not permitted by Section 6.7 of this Agreement.  All such
          Licenses and Permits are in full force and effect, and Borrower
          is in compliance with the requirements imposed by, or in respect
          of, all such Licenses and Permits without any known conflict with
          the valid rights of others which could affect or impair in any
          material manner the business, assets or condition, financial or
          otherwise, of Borrower.  No event has occurred and is continuing
          which permits, or after notice or lapse of time or both would
          permit, the revocation or termination of any such License or
          Permit, or affect the rights of Borrower thereunder.  There is no
          litigation or other proceeding or dispute with respect to any
          such Licenses and Permits which has, or is reasonably likely to
          have, any material adverse effect on the validity or continued
          availability of any such Licenses and Permits.

                    Section 4.20  Solvency.  (a) Immediately after the date
          hereof and immediately following the making of each Loan and
          after giving effect to the application of the proceeds of such
          Loans:  (i) the fair value of the assets of Borrower and its
          Consolidated Subsidiaries, at a fair valuation, exceeds and will
          exceed the debts and liabilities, subordinated, contingent or
          otherwise, of Borrower and its Consolidated Subsidiaries; (ii)
          the present fair saleable value of the Property of Borrower and
          its Consolidated Subsidiaries will be greater than the amount
          that would be required to pay the probable liability of Borrower
          and its Consolidated Subsidiaries on their debts and other
          liabilities, subordinated, contingent or otherwise, as such debts
          and other liabilities become absolute and matured; (iii) Borrower
          and its Consolidated Subsidiaries will be able to pay their debts
          and liabilities, subordinated, contingent or otherwise, as such
          debts and liabilities become absolute and matured; and (iv)
          Borrower and its Consolidated Subsidiaries will not have
          unreasonably small capital with which to conduct the businesses
          in which they are engaged as such businesses are now conducted
          and are proposed to be conducted after the date hereof.

                    (b)  Borrower does not intend to, or to permit any of
          its Consolidated Subsidiaries to, and does not believe that it or
          any of its Consolidated Subsidiaries will, incur debts beyond its
          ability to pay such debts as they mature, taking into account the
          timing of and amounts of cash to be received by it or any such
          Consolidated Subsidiary and the timing of the amounts to be
          payable in respect of Borrower's Consolidated Indebtedness.


                                          71

                    Section 4.21  Insurance.  Borrower and its Subsidiaries
          carry insurance on their Real Estate Projects with Qualified
          Insurers (as defined below), in such amounts, with such
          deductibles and covering such risks as are customarily carried by
          companies engaged in similar businesses and owning similar Real
          Estate Projects in localities where Borrower and its Subsidiaries
          operate, including, without limitation:

                    (a)  Property and casualty insurance (including
          coverage for flood and other water damage for any Real Estate
          Project located within a 100-year flood plain) in the amount of
          the replacement cost of the improvements at the Project;

                    (b)  Builder's risk insurance for any Real Estate
          Project under construction in the amount of the construction cost
          of such Real Estate Project;

                    (c)  Loss of rental income insurance in the amount not
          less than one year's gross revenues from the Real Estate
          Projects; and

                    (d)  Comprehensive general liability insurance in the
          amount of $20,000,000 per occurrence.

                    Section 4.22  REIT Status.  Borrower is in good
          standing on the New York Stock Exchange and is qualified and
          currently is in compliance in all material respects with all
          provisions of the Code applicable to the qualification of
          Borrower as a REIT.

                    Section 4.23  "Year 2000" Compliance.  Borrower has
          conducted a comprehensive review and assessment of its computer
          applications and has made inquiry of its key suppliers, vendors
          and customers with respect to the "year 2000 problem" (that is,
          the risk that computer applications may not be able properly to
          perform date-sensitive functions after December 31, 1999) and,
          based on that review and inquiry, Borrower does not believe the
          year 2000 problem will result in a material adverse change in
          Borrower's business, financial condition or ability to repay the
          Obligations as and when required by this Agreement.


                                      ARTICLE 5.

                          AFFIRMATIVE COVENANTS OF BORROWER

                    Borrower covenants with and warrants to the Managing
          Agent and to each Bank that from and after the Closing Date and
          until all of the Obligations are paid and satisfied in full,
          Borrower shall comply with, observe, perform or fulfill all of
          the covenants set forth in this Article 5.

                    Section 5.1  Reports and Other Information. 
          (a) Borrower shall provide to the Managing Agent as soon as
          available, and in any event within forty-five (45) days after the
          close of each of the first three quarters of each fiscal year of
          Borrower, balance sheets of Borrower as of the end of such
          quarter and statements of income and statements of cash flow of

                                          72


          Borrower and its Consolidated Subsidiaries for the period
          commencing at the end of the previous fiscal year and ending with
          the end of such quarter, certified by the chief financial
          officer, principal accounting officer or chief executive officer
          of Borrower, together with a certificate of such officer stating
          that of the date of such certificate and to the best of his
          knowledge, after reasonable inquiry, no event has occurred which
          constitutes an Event of Default or would constitute an Event of
          Default with the giving of notice or the lapse of time or both,
          or, if an Event of Default or such an event has occurred and is
          continuing, a statement as to the nature thereof and the action
          which Borrower has taken or proposes to take with respect
          thereto, and further setting out in such detail as is reasonably
          required by the Banks (i) Borrower's compliance with the
          requirements of Sections 5.19, 6.7 and 6.8 hereof, (ii) a
          borrowing report, certified by a duly authorized officer of
          Borrower, on behalf of Borrower, and (iii) such other information
          as may reasonably be requested by the Banks with respect to
          Borrower or Borrower's business or Property.

                    (b)  Borrower shall provide to the Managing Agent as
          soon as available, and in any event within ninety (90) days after
          the end of each fiscal year of Borrower a copy of the annual
          financial statements of Borrower and its Consolidated
          Subsidiaries for such year, including therein a copy of the
          balance sheets of Borrower and its Consolidated Subsidiaries as
          of the end of such fiscal year and statements of income and
          statements of cash flow and statements of Shareholders' Equity of
          Borrower and its Consolidated Subsidiaries, certified without
          qualification by Borrower's Accountants, together with a
          certificate of the chief financial officer, principal accounting
          officer or chief executive officer of Borrower stating that, as
          of the date of such certificate, to the best of his knowledge and
          after reasonable inquiry, no event has occurred which constitutes
          an Event of Default or would constitute an Event of Default with
          the giving of notice or the lapse of time or both, or, if an
          Event of Default or such an event has occurred and is continuing,
          a statement as to the nature thereof and the action which
          Borrower has taken or proposes to take with respect thereto and
          further setting out in such detail as is reasonably required by
          the Banks (i) Borrower's compliance with the requirements of
          Sections 5.19, 6.7 and 6.8 hereof, (ii) a borrowing report,
          certified by a duly authorized officer of Borrower, and (iii)
          such other information as may be reasonably requested by the
          Banks with respect to Borrower or Borrower's business or
          Property.

                    (c)  Borrower shall provide to the Managing Agent,
          promptly after sending or filing thereof, copies of all reports
          which Borrower sends to its shareholders, and copies of all
          reports and registration statements which Borrower files with the
          Securities and Exchange Commission.

                    (d)  Borrower shall provide to the Managing Agent as
          soon as possible, and in any event within five (5) days after the
          occurrence thereof, any information as to the occurrence of an
          Event of Default, or an event which with notice or lapse of time
          or both would constitute an Event of Default, continuing on the

                                          73


          date of such statement, together with a statement of the chief
          financial officer or treasurer of Borrower setting forth the
          details of such Event of Default or event, and the action which
          Borrower proposes to take with respect thereto.

                    (e)  Borrower shall provide to the Managing Agent,
          immediately upon Borrower's receipt thereof, copies of all
          notices and other written communications received by Borrower
          from Moody's or S&P relating to any change, or proposed change,
          in Borrower's Debt Rating (including, without limitation, any
          notice that either Moody's or S&P has changed, or is changing,
          the basis on which its ratings are established or reported).

                    (f)  Borrower shall provide the Managing Agent with
          such other information relating to Borrower (including, without
          limitation, any business plan of Borrower) as the Managing Agent
          may from time to time reasonably request.

                    Section 5.2  Maintenance of Property; Insurance. 
          (a) Borrower covenants and agrees to keep and maintain all of its
          Property in good repair, working order and condition, reasonable
          wear and tear excepted, and from time to time to make, or use all
          reasonable legal remedies to cause to be made, all proper
          repairs, renewals or replacements, betterments and improvements
          thereto so that the business carried on in connection therewith
          may be properly and advantageously conducted at all times.

                    (b)  Borrower covenants and agrees to keep all of its
          Properties insured against loss or damage by theft, fire, smoke,
          sprinklers, riot and explosion, such insurance (the "Insurance")
          to be in such form, in such amounts and against such other risks
          and hazards as are customarily maintained by other Persons
          operating similar businesses and having similar properties in the
          same general areas, including but not limited to liability
          coverage, with an insurer which is financially sound and
          reputable and which has been accorded a rating by A.M. Best
          Company, Inc. (or any successor rating agency) of A-/X (or any
          replacement rating of equivalent stature) or better (a "Qualified
          Insurer").  In the event that an insurer ceases to be a Qualified
          Insurer during the term of any Insurance policy, Borrower shall
          replace such coverage, at the end of the then-current policy
          term, by a policy issued by a Qualified Insurer.  Borrower
          further shall, in addition, require that the insurer with respect
          to each such Insurance policy provide for at least thirty (30)
          days' advance written notice to Borrower of any cancellation or
          termination of, or other change of any nature whatsoever in, the
          coverage provided under any such policy.

                    Section 5.3  REIT Status; Corporate Existence; Listing. 
          (a)  Borrower shall make all filings under the Code necessary to
          preserve and maintain (i) its qualifications as a REIT under the
          Code and (ii) the applicability to Borrower and its shareholders
          of the method of taxation provided for in Section 857(b) of the
          Code (and any successor provision thereto).

                    (b)  Borrower shall preserve and maintain its existence
          and all of its rights, franchises and privileges as an Ohio
          corporation.

                                          74 


                    (c)  Borrower shall preserve and maintain the listing
          of its common stock on the New York Stock Exchange.

                    Section 5.4  Compliance with Laws.  (a) Borrower shall,
          and hereby covenants and agrees to, comply with all acts, rules,
          regulations, orders, directions and ordinances of any
          legislative, administrative or judicial body or official,
          applicable to the operation of Borrower's business.

                    (b)  Borrower will promptly notify the Managing Agent
          in the event that Borrower receives any notice, claim or demand
          from any governmental agency which alleges that Borrower is in
          material violation of any of the terms of, or has failed to
          comply with any applicable order issued pursuant to any Federal,
          state or local statute regulating its operation and business,
          including, but not limited to, the Occupational Safety and Health
          Act, the ADA and all Environmental Laws.

                    Section 5.5  Notice of Litigation; Judgments.  Borrower
          shall furnish or cause to be furnished to the Managing Agent,
          promptly (and, in any event, within five (5) Business Days) after
          Borrower shall have first become aware of the same, a written
          notice setting forth full particulars of and what action Borrower
          is taking or proposes to take with respect to (a) any final
          judgment in an amount exceeding Five Hundred Thousand Dollars
          ($500,000.00) rendered against Borrower or any Affiliate of
          Borrower; (b) the commencement or institution of any legal or
          administrative action, suit, proceeding or investigation by or
          against Borrower in or before any court, governmental or
          regulatory body, agency, commission or official, board of
          arbitration or arbitrator, the outcome of which could materially
          and adversely affect Borrower's current or future financial
          position, assets, business, operations or prospects, or could
          prevent or impede the implementation or completion, observance or
          performance of any of the arrangements or transactions
          contemplated by any of the Loan Documents; or (c) the occurrence
          of any adverse development, not previously disclosed by Borrower
          to the Managing Agent in writing, in any such action, suit,
          proceeding or investigation.

                    Section 5.6  Notice of Other Events.  (a) If (and on
          each occasion that) any event shall occur or any condition shall
          develop which constitutes a Default or an Event of Default, then,
          promptly (and, in any event, within five (5) Business Days) after
          Borrower shall have first become aware of the same, Borrower will
          furnish or cause to be furnished to the Managing Agent a written
          notice specifying the nature and the date of the occurrence of
          such event or (as the case may be), the nature and the period of
          existence of such condition and what action Borrower is taking or
          proposes to take with respect thereto.

                    (b)  Immediately upon Borrower's first becoming aware
          of any of the following occurrences, Borrower will furnish or
          cause to be furnished to the Managing Agent (for further
          distribution to Banks) written notice with full particulars of:  
          (i) the business failure, insolvency or bankruptcy of Borrower;
          (ii) the rescission, cancellation or termination, or the creation
          or adoption, of any material agreement or contract to which

                                          75 


          Borrower is a party; (iii) any material labor dispute, any
          attempt by any labor union or organization representatives to
          organize or represent employees of Borrower, or any unfair labor
          practices or proceedings of the National Labor Relations Board
          with respect to Borrower; or any defaults or events of default
          under any material agreement of Borrower or any material
          violations of any laws, regulations, rules or ordinances of any
          governmental or regulatory body by Borrower or with respect to
          any of Borrower's Property.

                    Section 5.7  Inspections.  Borrower shall permit any
          officer, employee, consultant or other representative or agent of
          the Managing Agent or of any Bank to visit and inspect, from time
          to time and at any reasonable time, after prior notice to
          Borrower, any of the assets or Property owned or held under lease
          by Borrower, to examine the books of account, records, reports
          and the papers (and to make copies thereof and to take extracts
          therefrom) of Borrower and to discuss the affairs, finances and
          accounts of Borrower with the directors and executive officers,
          as the case may be, of Borrower.  All of such activities shall be
          coordinated by and through the Managing Agent.

                    Section 5.8  Payment of Taxes and Other Claims. 
          Borrower shall pay and discharge promptly all taxes, assessments
          and other governmental charges or levies at any time imposed upon
          it or upon its income, revenues or Property, as well as all
          claims of any kind (including claims for labor, material or
          supplies) which, if unpaid, might by law become a Lien or charge
          upon all or any part of its income, revenues or Property. 
          Notwithstanding the foregoing to the contrary, Borrower may,
          provided that there is not then an Event of Default hereunder,
          contest the propriety or amount of any such taxes, assessments or
          governmental charges, or of any such claims, if (a) such contest
          is instituted in good faith and prosecuted with reasonable
          diligence; (b) such contest shall preclude the sale or forfeiture
          of the affected Property (or Borrower shall provide the Managing
          Agent with such reasonable security or other assurances as may be
          requested by the Managing Agent in connection with such contest);
          and (c) Borrower shall indemnify the Managing Agent and all of
          the Banks of and from any and all liability, loss, cost or
          expense incurred by or asserted against any such party in
          connection with, or in consequence of, any such contest.

                    Section 5.9  Payment of Indebtedness.  Borrower will
          duly and punctually pay or cause to be paid the principal and
          interest on the Loans, all draws and disbursements under the
          Letters of Credit and all fees and other amounts payable
          hereunder or under the Loan Documents, as and when required by
          this Agreement and/or the other Loan Documents.  Borrower shall
          pay all other Indebtedness (whether existing on the date hereof
          or arising at any time thereafter) as and when the same is due
          and payable.

                    Section 5.10  Payment of Fees.  Borrower shall, and
          hereby covenants and agrees to, pay the following fees as and
          when described below:



                                          76 


                    (a)  The Facility Fee, payable to the Managing Agent
          for the ratable benefit of the Banks annually in advance, on the
          Closing Date and on each anniversary of such date during the
          pendency of this Agreement in an amount equal to fifteen
          hundredths of one percent (0.15%) of the Maximum Commitment;

                    (b)  The Agency Fee in accordance with the letter
          agreement described above;

                    (c)  The Letter of Credit Fee in accordance with
          Section 2.14; 

                    (d)  The Letter of Credit Commission in accordance with
          Section 2.14; and 

                    (e)  The Competitive Bid Fee in accordance with
          Section 2.3.

                    Section 5.11  Performance of Obligations Under the Loan
          Documents.  Borrower will duly and properly perform, observe and
          comply with all of its agreements, covenants and obligations
          under this Agreement and each of the other Loan Documents.

                    Section 5.12  Governmental Consents and Approvals. 
          (a) Borrower will obtain or cause to be obtained all such
          approvals, consents, orders, authorizations and licenses from,
          give all such notices promptly to, register, enroll or file all
          such agreements, instruments or documents promptly with, and
          promptly take all such other action with respect to, any
          governmental or regulatory authority, agency or official, or any
          central bank or other fiscal or monetary authority, agency or
          official, as may be required from time to time under any
          provision of any applicable law:

                    (i)  for the performance by Borrower of any of its
                    agreements or obligations under the Notes, this
                    Agreement or any of the other Loan Documents or for the
                    payment by Borrower to the Managing Agent at its Head
                    Office of any sums which shall become due and payable
                    by Borrower to the Managing Agent or any Bank
                    thereunder;

                    (ii)  to ensure the continuing legality, validity,
                    binding effect or enforceability of the Notes or any of
                    the other Loan Documents or of any of the agreements or
                    obligations thereunder of Borrower; or

                    (iii)  to continue the proper operation of the business
                    and operations of Borrower.

                    (b)  Borrower shall duly perform and comply with the
          terms and conditions of all such approvals, consents, orders,
          authorizations and Licenses and Permits from time to time granted
          to or made upon Borrower.

                    Section 5.13  Notice as to Certain Documents.  If (and
          on each occasion that) any of the following events shall occur:


                                          77  


                    (i)  the charter or other organizational documents of
                    Borrower shall at any time be modified or amended in
                    any respect whatever; or

                    (ii) the by-laws or code of regulations of Borrower
                    shall at any time be modified or amended in any respect
                    whatever;

          then promptly (and, in any event, within one (1) Business Day)
          after the occurrence of any such event, Borrower shall furnish
          the Managing Agent with a true and complete copy of each such
          modification, amendment or supplement.

                    Section 5.14  Notice of Termination of Certain
          Documents.  (a)  If (and on each occasion that) any of the
          following events shall occur:

                    (i)  any Loan Document shall at any time be terminated,
                    cancelled or rescinded for any reason whatever; or

                    (ii)  any action at law, suit in equity or other legal
                    proceeding shall at any time be commenced or threatened
                    in writing by any person (A) to terminate, cancel or
                    rescind any Loan Document, or (B) to enforce any other
                    Person's performance or observance of or compliance
                    with any covenants, agreements or obligations under any
                    Loan Document; or

                    (iii)  any Person which is a party to or otherwise
                    bound by any Loan Document shall fail or refuse to
                    perform, comply with or observe or shall otherwise
                    breach any one or more of its covenants, agreements or
                    obligations under such Loan Document;

          then Borrower will promptly (and, in any event, within one (1)
          Business Day) after Borrower shall have first become aware of the
          occurrence of any such event, furnish to the Managing Agent
          written notice setting forth the particulars thereof.

                    (b)  Borrower will take or cause to be taken, promptly
          and without any expense to the Managing Agent or any Bank, all
          such action as may be required to prevent, and will refrain from
          taking any action that might cause, the termination,
          cancellation, amendment or rescission of this Agreement or any of
          the other Loan Documents.

                    Section 5.15  Employee Benefit Plans and Guaranteed
          Pension Plans.  (a) Borrower will not establish any Guaranteed
          Pension Plans or Employee Benefit Plans without the Managing
          Agent's prior written consent (which will not be unreasonably
          withheld or delayed), (b) Borrower will make full payment when
          due of all amounts which, under the provisions of Employee
          Benefit Plans or under applicable law, are required to be paid as
          contributions thereto, (c) Borrower will not permit to exist any
          accumulated funding deficiency, whether or not waived, (d)
          Borrower will file on a timely basis all reports, notices and
          other filings required by any governmental agency with respect to
          any of its Employee Benefit Plans, (e) Borrower will make any

                                          78 


          payments to Multiemployer Plans required to be made under any
          agreement relating to such Multiemployer Plans, or under any law
          pertaining thereto, (f) Borrower will cause the actuarial present
          value of all benefit commitments under each Guaranteed Pension
          Plan to be less than the current value of the assets of such
          Guaranteed Pension Plan allocable to such benefit commitments,
          (g) Borrower will furnish to all participants, beneficiaries and
          employees under any of the Employee Benefit Plans, within the
          periods prescribed by law, all reports, notices and other
          information to which they are entitled under applicable law, and
          (h) Borrower will take no action which would cause any of the
          Employee Benefit Plans to fail to meet any qualification
          requirement imposed by the Code, as amended.  As used herein, the
          term "accumulated funding deficiency" has the meaning specified
          in Section 302 of ERISA and Section 412 of the Code, and the
          terms "actuarial present value", "benefit commitments" and
          "current value" have the meaning specified in Section 4001 of
          ERISA.

                    Section 5.16  Further Assurances.  Borrower will
          execute, acknowledge and deliver, or cause to be executed,
          acknowledged and delivered, any and all such further assurances
          and other agreements or instruments, and take or cause to be
          taken all such other action, as shall be reasonably requested by
          the Managing Agent from time to time in order to give full effect
          to any of the Loan Documents.

                    Section 5.17  Deliberately Omitted.

                    Section 5.18  Use of Proceeds.  Borrower shall use all
          Loan proceeds for the purposes permitted by Section 2.8 of this
          Agreement.

                    Section 5.19  Financial Covenants.

                    (a)  Consolidated Indebtedness to Market Value Ratio. 
          Aggregate Consolidated Indebtedness shall not, at any time
          through and including December 31, 2000, exceed fifty-five
          percent (55%) of Aggregate Market Value.  After December 31,
          2000, Aggregate Consolidated Indebtedness shall not, at any time,
          exceed fifty percent (50%) of Aggregate Market Value.  For the
          purposes of this Section 5.19(a), the Consolidated Group
          Percentage Share of Investment Entity Market Value shall not
          exceed fifteen percent (15%) of Market Value.

                    (b)  Secured Debt to Market Value.  The sum of (i) the
          aggregate outstanding principal balance of all Secured Debt of
          Borrower and its Consolidated Subsidiaries, plus (ii) the
          Consolidated Group Percentage Interest of Investment Entity
          Secured Debt shall not, at any time, exceed twenty percent (20%)
          of Aggregate Market Value.

                    (c)  Floating Rate Debt.  The aggregate outstanding
          principal balance of (i) all Floating Rate Debt of Borrower and
          its Consolidated Subsidiaries and (ii) the Consolidated Group
          Percentage Interest of all Floating Rate Debt of the Investment
          Entities shall not exceed fifty percent (50%) of the aggregate of
          the outstanding principal balance of (x) all Indebtedness for

                                          79 


          Borrowed Money of Borrower and its Consolidated Subsidiaries; and
          (y) the Consolidated Group Percentage Interest of all
          Indebtedness for Borrowed Money of the Investment Entities.

                    (d)  Debt Service Coverage Ratio.  The sum of EBITDA
          and the Consolidated Group Percentage Interest of all Investment
          Entity EBITDA, each on an annualized basis (determined by
          multiplying the quarterly EBITDA by a factor of four, and subject
          to the adjustments described in the following sentence), shall at
          all times exceed the sum of all required payments of Debt Service
          and the Consolidated Group Percentage Interest of Investment
          Entity Debt Service by a ratio of not less than two (2.00) to one
          (1).  For the purposes of this provision, Borrower's EBITDA and
          Investment Entity EBITDA shall, as appropriate, be subject to Pro
          Forma Adjustment to reflect any acquisitions made by Borrower or
          any Investment Entity, respectively, during the applicable fiscal
          period.

                    (e)  Unencumbered Debt Service Coverage Ratio. 
          Borrower and its Wholly-Owned Subsidiaries (which, for all
          purposes of this Section 5.19(e) shall include the Controlled
          Partnerships) shall at all times maintain a ratio of Unencumbered
          EBITDA to all required payments of Debt Service as described in
          this Section 5.19(e) on all the Unencumbered Debt of Borrower and
          such Subsidiaries, on an annualized basis (determined by
          multiplying the quarterly Unencumbered EBITDA by a factor of
          four, and subject to the adjustments described in this Section
          5.19(e)) of not less than two (2.0) to one (1).  For the purposes
          of this provision:  (i)  Unencumbered EBITDA shall be subject to
          Pro Forma Adjustment to reflect any acquisition of an
          Unencumbered Real Estate Asset (other than Raw Land or Assets
          Under Development) made during the applicable period; and (ii)
          Unencumbered EBITDA for each fiscal period of Borrower and its
          Wholly-Owned Subsidiaries shall be adjusted to deduct the Capital
          Expenditure Allocation attributable to such parties' Unencumbered
          Suites.

                    (f)  Unencumbered Real Estate Assets to Unencumbered
          Debt Ratio.  The ratio of the aggregate value of the Unencumbered
          Real Estate Assets of Borrower and its Wholly-Owned Subsidiaries
          (which, for all purposes of this Section 5.19(f), shall include
          the Controlled Partnerships) to the aggregate outstanding
          principal balance of Unencumbered Debt of Borrower and its
          Wholly-Owned Subsidiaries shall at all times through and
          including December 31, 2000, equal or exceed one and three-
          quarters (1.75) to one (1); thereafter, such ratio shall at all
          times exceed two (2) to one (1).  The value of Unencumbered Real
          Estate Assets for the purposes of this Section 5.19(f) shall be
          the sum of (A) all Unencumbered Assets Capitalized Income Value
          for Borrower and its Wholly-Owned Subsidiaries (which, solely for
          the purposes of this Section 5.19(f), shall be determined by
          Unencumbered EBITDA for Borrower and its Wholly-Owned
          Subsidiaries for each fiscal period, as adjusted to deduct an
          amount equal to the Capital Expenditure Allocation attributable
          to such parties' Unencumbered Suites) plus (B) fifty percent
          (50%) of the book value of all Assets Under Development which are
          Unencumbered Real Estate Assets, plus (C) fifty percent (50%) of
          the book value of all Raw Land which is Unencumbered Real Estate

                                          80 


          Assets.  For the purposes of this Section 5.19(f):  (1) the
          aggregate of the value (determined as provided in this Section
          5.19(f) of Assets Under Development and Raw Land included in
          Unencumbered Real Estate Assets shall not exceed ten percent
          (10%) of Unencumbered Assets Capitalized Income Value; and (2)
          the value (determined as provided in this Section 5.19(f) of Raw
          Land included in Unencumbered Real Estate Assets shall not exceed
          five percent (5%) of Unencumbered Assets Capitalized Income
          Value.

                    (g)  Dividend Ratio.  Borrower shall not pay any
          Dividends during the fiscal year ending December 31, 1998, in
          excess of those Dividends which have been paid as of the date
          hereof.  The amount of all Dividends paid by Borrower during its
          fiscal year ending December 31, 1999, shall not exceed ninety-
          five percent (95%) of Borrower's Distributable Cash Flow for such
          fiscal year; this ratio shall be tested on a year-to-date basis
          for the purposes of this Section 6.19(g) as of June 30, 1999, and
          as of the end of each subsequent fiscal quarter of Borrower
          thereafter on a cumulative quarterly basis for the balance of
          such fiscal year.  The amount of all Dividends paid by Borrower
          during any fiscal year ending after December 31, 1999, shall not
          exceed ninety percent (90%) of Borrower's Distributable Cash Flow
          for any such fiscal year.  This ratio shall be tested in respect
          of the fiscal year ending December 31, 2000, on a year-to-date
          basis for the purposes of this Section 5.19(g) as of June 30,
          2000, and thereafter on a cumulative quarterly basis for the
          balance of such fiscal year.  For each fiscal year of Borrower
          after December 31, 2000, this ratio shall be tested on a
          cumulative quarterly basis.  

                    (h)  Assets Under Development and Raw Land.  The
          aggregate value of the Assets Under Development and Raw Land
          shall not, at any time, exceed twenty percent (20%) of the
          Aggregate Market Value at such time.

                    (i)  Fixed Charge Coverage Ratio.  Borrower shall at
          all times maintain the ratio of EBITDA to the sum of (i) all
          required payments of Debt Service of Borrower and its
          Consolidated Subsidiaries on an annualized basis (determined by
          multiplying the quarterly EBITDA by a factor of four); (ii) all
          required payments of Investment Entity Debt Service of all
          Investment Entities on an annualized basis, and (iii) all
          dividend payments regarding Preferred Stock, of not less than one
          and three-quarters (1.75) to one (1).  For the purposes of this
          Section 5.19(i), EBITDA and Investment Entity EBITDA for each
          fiscal year shall be reduced by an amount equal to the Capital
          Expenditure Allocation for such fiscal year.

                    (j)  Minimum Net Worth.  The Net Worth of Borrower and
          its Consolidated Subsidiaries which are Wholly Owned Subsidiaries
          (which, for the purposes of this Section 5.19 (j), shall include
          the Controlled Partnerships) shall, at all times equal or exceed
          Three Hundred Twenty-Five Million Dollars ($325,000,000).  If
          Borrower shall make any equity offerings (including, without
          limitation, any public offering, however characterized, which
          would be treated as an equity offering for the purposes of GAAP)
          during the pendency of this Agreement, the minimum Net Worth

                                          81 


          required to be maintained hereunder shall be not less than the
          sum of Three Hundred Twenty-Five Million Dollars ($325,000,000)
          plus ninety percent (90%) of the net proceeds to Borrower of such
          offering.

                    (k)  Concentration of Stock.  The Executive Officers of
          Borrower shall, individually or in the aggregate, at all times
          own, beneficially and of record, an aggregate of not less than
          five hundred thousand shares of Borrower's capital stock on an
          undiluted basis.

                    (l)  Conventional Apartments Ratio.  The number of
          Conventional Apartment units owned by Borrower and its
          Consolidated Subsidiaries shall, at all times, exceed eighty
          percent (80%) of the number of all Apartment Suites owned by
          Borrower and its Consolidated Subsidiaries.

                    (m)  Adjusted Unencumbered Debt Service Coverage Ratio. 
          Borrower and its Wholly-Owned Subsidiaries (which, for the
          purposes of this Section 5.19(m), shall include the Controlled
          Partnerships) shall at all times maintain a ratio of Unencumbered
          EBITDA to Adjusted Unencumbered Debt Service greater than one and
          one-half (1.50) to one (1.0).  For the purpose of this Section
          5.19(m), Unencumbered EBITDA for any fiscal period shall be
          reduced by an amount equal to the Capital Expenditure Allocation
          for such fiscal period.


                                      ARTICLE 6.

                            NEGATIVE COVENANTS OF BORROWER

                    Borrower covenants with and represents and warrants to
          the Managing Agent and to each Bank that from and after the
          Closing Date and until all of the Obligations are paid and
          satisfied in full:

                    Section 6.1  Limitation on Nature of Business. 
          Borrower will not at any time make any material alterations in
          the nature or character of its business as carried on at the date
          hereof, or undertake, conduct or transact any business in a
          manner prohibited by applicable law.

                    Section 6.2  Limitation on Consolidation and Merger.
          Borrower shall not at any time consolidate with or merge into or
          with any Person or Persons or enter into or undertake any plan or
          agreement of consolidation or merger with any Person.  This
          Section 6.2 shall not prohibit Borrower from merging any one or
          more of Borrower's Subsidiaries with or into Borrower.

                    Section 6.3  Limitation on Distributions, Dividends and
          Return of Capital.  (a)  Borrower shall not, if any Event of
          Default shall exist at the time:  (i) declare or pay any
          Distribution or cash dividends of any kind on any shares of any
          class in its capital; (ii) make any payments on account of the
          purchase or other acquisition or redemption or other retirement
          of any shares of any class in its capital, or any warrants or
          options to purchase any such shares; or (iii) make any other

                                          82 


          Distributions of any kind in respect of any shares of any class
          in its capital.

                    (b)  Borrower shall make such Distributions as may be
          necessary to permit Borrower to preserve its status as a REIT,
          provided, however, that the making of any Distribution for such
          purpose which would be prohibited or would, if made, constitute a
          Default or Event of Default under any provision of this Agreement
          shall nevertheless be prohibited, or shall constitute a Default
          or an Event of Default, as the case may be.

                    (c)  Borrower shall not at any time make (whether
          directly or indirectly) any payment of any kind on any
          Indebtedness (other than the Obligations) to any other Person
          while any Default or Event of Default exists hereunder.

                    (d)  Borrower shall not at any time make (whether
          directly or indirectly) any payments or other distributions of
          any kind to any Affiliate or transfer or assign (whether directly
          or indirectly) any Property or assets of any kind to any
          Affiliate; excluding, however, from the operation of the
          foregoing provisions of this paragraph:

                    (i)  payments on transactions or contracts which are
                    permissible under Section 6.9;

                    (ii)  remuneration payable by Borrower to its
                    employees, directors, or officers in amounts approved
                    by its board of directors or officers;

                    (iii)  reimbursements by Borrower of the business
                    expenses of employees, directors and officers incurred
                    in the ordinary course of business; and

                    (iv)  payments, distributions or transfers which are
                    consolidated on Borrower's financial statements.

          Notwithstanding any provision of this Section 6.3 to the
          contrary, Borrower shall not be permitted to make any
          Distribution which would vitiate or jeopardize in any material
          way Borrower's status or qualification as a REIT or would violate
          any other provision of this Agreement.

                    Section 6.4  Limitation on Disposition of Assets. 
          During the term of this Agreement, Borrower shall not at any time
          engage in any sale, lease (as lessor), liquidation or other
          transfer, distribution or disposition of all or any material part
          of its Property or assets (either by or through a single
          transaction or by or through a series of separate but related
          transactions).

                    Section 6.5  Limitation on Investments.  Borrower shall
          not make any Investments of any kind whatever in any Person or
          Persons, except for:

                    (a)  Investments in property to be used in the ordinary
          course of business of Borrower as multi-family apartment
          projects;

                                          83 


                    (b)  Investments in undeveloped land for the
          development of multi-family apartment projects; 

                    (c)  Investments arising from the sale of goods and
          services in the ordinary course of business of Borrower;

                    (d)  Investments in a Subsidiary or Affiliate permitted
          pursuant to Section 6.3(d)(iv), and Investments in joint ventures
          and partnerships engaged solely in the business of purchasing,
          developing, owning, operating, managing and leasing Real Estate
          Projects;

                    (e)  Investments in direct obligations of the United
          States of America, or any agency thereof or obligations
          guaranteed by the United States of America, provided that such
          obligations mature within two (2) years from the date of
          acquisition thereof;

                    (f)  Investments in certificates of deposit maturing
          within two (2) years from the date of acquisition issued by any
          bank or trust company organized under the laws of the United
          States or any state thereof having capital surplus and undivided
          profits aggregating at least One Hundred Million and 00/100
          Dollars ($100,000,000.00); or

                    (g)  Investments in commercial paper given the highest
          rating by a national credit rating agency and maturing not more
          than two (2) years from the date of creation thereof.

          Notwithstanding any restriction set forth in this Section 6.5 to
          the contrary, Borrower shall be permitted to make such
          Investments in the ordinary course of Borrower's business as
          shall not vitiate or jeopardize in any material way Borrower's
          status or qualification as a REIT and shall not, singly or
          cumulatively, violate any other provisions of this Agreement.

                    Section 6.6  Acquisition of Margin Securities.  
          Borrower shall not own, purchase or acquire (or enter into any
          contract to purchase or acquire) any "margin security" as defined
          by any regulation of the Federal Reserve Board as now in effect
          or as the same may hereafter be in effect unless, prior to any
          such purchase or acquisition or entering into any such contract,
          the Managing Agent, for its benefit and that of each Bank, shall
          have received an opinion of counsel satisfactory to the Managing
          Agent and each Bank to the effect that such purchase or
          acquisition will not cause this Agreement or the Notes to be in
          violation of Regulation G, T, U, X or any other regulation of the
          Federal Reserve Board then in effect.

                    Section 6.7  Limitation on Mortgages, Liens and
          Encumbrances.  Borrower shall not at any time create, assume or
          incur any mortgage, Lien or other encumbrance in respect of any
          of its Property, assets, income or revenues of any character if
          as a result of doing so Borrower shall (x) breach any of
          Borrower's warranties or representations under this Agreement, or
          (y) violate any covenant contained in this Agreement. 
          Notwithstanding the foregoing, Borrower will not create, assume,
          incur or permit to exist any involuntary Lien on any of its

                                          84 


          Property, assets, income or revenues other than:  (i)  Liens for
          taxes, assessments or governmental charges or claims the payment
          of which is not at the time required by any provision of this
          Agreement; (ii) statutory Liens of landlords and Liens of
          carriers, warehousemen, mechanics, materialmen and other Liens
          imposed by law incurred in the ordinary course of business for
          sums not yet delinquent or being contested in good faith, if such
          reserve or other appropriate provision, if any, as shall be
          required by GAAP, shall have been made in respect thereof; and
          (iii) Liens (other than any Lien imposed by ERISA) incurred or
          deposits made in the ordinary course of business in connection
          with workers' compensation, unemployment insurance and other
          types of social security, or to secure the performance of
          tenders, statutory obligations, surety and appeal bonds, bids,
          leases, government contracts, performance and return-of-money
          bonds and other similar obligations (exclusive of Indebtedness
          for Borrowed Money).
                    
                    Section 6.8  Limitation on Sales and Leasebacks. 
          Borrower shall not at any time, directly or indirectly, sell and
          thereafter lease back any of its assets or Property.

                    Section 6.9  Transactions with Affiliates.  Except as
          set forth on Schedule 4.1(c), Borrower shall not at any time
          enter into or participate in any agreements or transactions of
          any kind with any Affiliates of Borrower, except (i) agreements
          or transactions that individually produce annual payments of less
          than One Hundred Thousand Dollars ($100,000.00) and are otherwise
          not prohibited by the terms of this Agreement; (ii) agreements or
          transactions entered into in the ordinary course of business on
          an arms-length basis and on terms generally available between
          unrelated Persons; or (iii) agreements permitted pursuant to
          Section 6.3(d)(iv).

                    Section 6.10  Limitation on Certain Transactions. 
          Borrower shall not acquire or purchase any equity interest in any
          other entity, or acquire or purchase any assets or obligation of
          any other entity or incur any Indebtedness for Borrowed Money if
          any such acquisition, purchase or financing (whether in any
          specific transaction or in a series of transactions or
          undertakings) would result in a violation of any one or more (or
          all) of the covenants set forth in Section 5.19 above.

                                      ARTICLE 7.

                             EVENTS OF DEFAULT; REMEDIES

                    Section 7.1  Events of Default.  The occurrence of any
          one or more of the following events shall constitute an "Event of
          Default":

                    (a)  Principal and Interest. Any principal, interest or
          any other sum payable under this Agreement or the Notes (or any
          Note) shall not be paid within five (5) days of the date on which
          the same first became due and payable hereunder, or Borrower
          shall fail to reimburse the Issuing Bank for any draws or
          disbursements made under any Letters of Credit as and when
          required by the terms of Section 2.14, above;

                                          85 


                    (b)  Representations and Warranties. Any representation
          or warranty at any time made by or on behalf of Borrower in this
          Agreement, any Loan Document or in any certificate, written
          report or statement furnished to the Managing Agent or to any
          Bank in connection therewith shall prove to have been untrue,
          incorrect or breached in any material respect on or as of the
          date on which the same was made or was deemed to have been made
          or repeated;

                    (c)  Certain Covenants.  Borrower shall fail to comply
          with the covenants set forth in Sections 5.2(b), 5.5(a), 5.19 or
          Article 6;

                    (d)  Other Covenants.  Borrower shall fail to perform,
          comply with or observe any other covenant or agreement contained
          in this Agreement and such failure or breach shall continue for
          more than twenty (20) days after the earlier of the date on which
          Borrower shall have first become aware of such failure or breach
          or the date on which the Managing Agent or any Bank shall have
          first notified Borrower of such failure or breach (provided,
          however, that solely with respect to defaults of the nature
          described in this Section 7.1(d) which cannot be cured by the
          payment of money and cannot using appropriate diligence be cured
          within such 20-day period, Borrower shall not be deemed to have
          defaulted hereunder provided that Borrower shall commence
          reasonable curative action with respect to such matter within
          such 20-day period and shall thereafter diligently and
          continuously prosecute the same to a timely completion);

                    (e)  Loan Documents.  Borrower shall fail to observe or
          perform in any material fashion any of its obligations or
          undertakings under any Loan Document other than this Agreement,
          and such failure shall continue beyond the applicable period of
          grace (if any) provided therein, or any Loan Document shall cease
          to be legal, valid, binding or enforceable in accordance with its
          terms;

                    (f)  Litigation.  Any action at law, suit in equity or
          other legal or administrative proceeding to amend, cancel, revoke
          or rescind any Loan Document shall be commenced by or on behalf
          of Borrower or by any court or any other governmental authority
          or any court or any other governmental authority shall make a
          determination, or issue a judgment, order, decree or ruling to
          the effect that, any one or more of the covenants, agreements or
          obligations of Borrower hereunder or under any one or more of the
          other Loan Documents are illegal, invalid or unenforceable in
          accordance with the terms thereof;

                    (g)  Acceleration of Other Agreements.  Borrower shall
          default under any agreement, instrument or contract to which
          Borrower is a party or by which any of its assets or Property is
          bound, and such default shall result in all or any material part
          of the Indebtedness of Borrower becoming or being declared due
          and payable prior to the date on which such Indebtedness or any
          part thereof would otherwise have become due and payable;

                    (h)  Insolvency-Voluntary.  If Borrower shall: 
          (1) take any action for the termination, winding up, liquidation

                                          86 


          or dissolution of Borrower; (2) make a general assignment for the
          benefit of creditors, become insolvent or be unable to pay its
          debts as they mature; (3) file a petition in voluntary
          liquidation or bankruptcy; (4) file a petition or answer or
          consent seeking the reorganization of Borrower, or the
          readjustment of any of the Indebtedness of Borrower; (5) commence
          any case or proceeding under applicable insolvency or bankruptcy
          laws now or hereafter existing; (6) consent to the appointment of
          any receiver, administrator, custodian, liquidator or trustee of
          all or any part of its assets or property; (7) take any corporate
          action for the purpose of effecting any of the foregoing; or
          (8) be adjudicated as bankrupt or insolvent; 

                    (i)  Insolvency-Involuntary.  If any petition for any
          proceedings in bankruptcy or liquidation or for the
          reorganization or readjustment of Indebtedness of Borrower shall
          be filed, or any case or proceeding shall be commenced, under any
          applicable bankruptcy or insolvency laws now or hereafter
          existing, against Borrower, or any receiver, administrator,
          custodian, liquidator or trustee shall be appointed for Borrower
          or for all or any part of Borrower's assets or Property, or any
          order for relief shall be entered in a proceeding with respect to
          the Borrower under the provisions of the United States Bankruptcy
          Code, as amended and such proceeding or such appointment shall
          not be dismissed or discharged, as the case may be, within
          forty-five (45) days after the filing or appointment thereof;

                    (j)  Judgment.  Any final and non-appealable judgment,
          order or decree for the payment of money in excess of Five
          Hundred Thousand and 00/100 Dollars ($500,000.00) shall be
          rendered against Borrower, and shall not be discharged within
          thirty (30) days after the date of the entry thereof;

                    (k)  ERISA.  Any Termination Event shall occur and, as
          of the date thereof or any subsequent date, the sum of the
          various liabilities of Borrower and its ERISA Affiliates
          including, without limitation, any liability to the Pension
          Benefit Guaranty Corporation or its successor or to any other
          party under Sections 4062, 4063, or 4064 of ERISA or any other
          provision of law resulting from or otherwise associated with such
          event exceeds One Hundred Thousand Dollars ($100,000.00); or
          Borrower or any of its ERISA Affiliates as an employer under any
          Multiemployer Plan shall have made a complete or partial
          withdrawal from such Multiemployer Plans and the plan sponsors of
          such Multiemployer Plans shall have notified such withdrawing
          employer that such employer has incurred a withdrawal liability
          requiring a payment in an amount exceeding One Hundred Thousand
          Dollars ($100,000.00);

                    (l)  Material Adverse Change.  Any material adverse
          change shall occur in Borrower's operations, financial condition
          or ability to pay the Obligations as and when they become due and
          payable; or

                    (m)  Loss of Licenses or Permits.  Any of the Licenses
          and Permits now held or hereafter acquired by Borrower, shall be
          revoked or terminated and not renewed and the absence of any such
          Licenses and Permits would have a material adverse impact on the

                                          87 


          business, Property, prospects, profits or condition (financial or
          otherwise) of Borrower.

                    Section 7.2  Termination of Commitments and
          Acceleration of Obligations.  If any one or more of the Events of
          Default shall at any time occur and be continuing:

                    (a)  Upon the request of the Required Banks, the
          Managing Agent shall, by giving notice to Borrower, immediately
          terminate the Credit Commitments of all of the Banks in full, and
          each Bank shall thereupon be relieved of all of its obligations
          to make any Loans and to issue (or participate as hereinabove
          provided in the issuance of) any Letters of Credit hereunder;
          except that if there shall be a Default under Section 7.1(h) or
          (i) hereof, the Credit Commitments of all of the Banks shall
          automatically terminate in full concurrently with the occurrence
          of such Default, and each Bank shall thereupon be relieved of all
          of its obligations to make any Loans hereunder.

                    (b)  The Managing Agent, upon the request of the
          Required Banks, shall, by giving notice to Borrower (a "Notice of
          Acceleration"), declare all of the Obligations, including the
          entire unpaid principal of the Notes, all of the unpaid interest
          accrued thereon, and any and all other sums payable by Borrower
          under this Agreement, the Notes, or any of the other Loan
          Documents to be immediately due and payable; except that if there
          shall be an Event of Default under Section 7.1(h) or (i), all of
          the Obligations, including the entire unpaid balance of all of
          the Notes, all of the unpaid interest accrued thereon and all (if
          any) other sums payable by Borrower under this Agreement, the
          Notes or any of the other Loan Documents shall automatically and
          immediately be due and payable without notice to Borrower; and
          except further that if there shall be an Event of Default under
          Section 7.1(h) or (i), and if the Managing Agent, in accordance
          with the terms of this Agreement, shall give a Notice of
          Acceleration to Borrower, Borrower shall not be required to pay
          any prepayment penalties in connection with the acceleration of
          any of the Obligations of Borrower. Thereupon, all of such
          Obligations which are not already due and payable shall forthwith
          become and be absolutely and unconditionally due and payable,
          without presentment, demand, protest or any further notice or any
          other formalities of any kind, all of which are hereby expressly
          and irrevocably waived.

                    (c)  Subject always to the provisions of Section 8.8
          hereof, the Managing Agent may proceed to protect and enforce all
          or any of its or the Banks' rights, remedies, powers and
          privileges under this Agreement, the Notes or any of the other
          Loan Documents by action at law, suit in equity or other
          appropriate proceedings, whether for specific performance of any
          covenant contained in this Agreement, any Note or any of the
          other Loan Documents, or in aid of the exercise of any power
          granted to the Managing Agent herein or therein. 

                    Section 7.3  No Implied Waiver; Rights Cumulative. No
          delay on the part of the Managing Agent or any Bank in exercising
          any right, remedy, power or privilege hereunder or under any of
          the other Loan Documents or provided by statute or at law or in

                                          88 


          equity or otherwise shall impair, prejudice or constitute a
          waiver of any such right, remedy, power or privilege or be
          construed as a waiver of any Default or Event of Default or as an
          acquiescence therein.  No right, remedy, power or privilege
          conferred on or reserved to the Managing Agent or any Bank under
          any of the Loan Documents or otherwise is intended to be
          exclusive of any other right, remedy, power or privilege.  Each
          and every right, remedy, power and privilege conferred on or
          reserved to the Managing Agent or any Bank under any of the Loan
          Documents or otherwise shall be cumulative and in addition to
          each and every other right, remedy, power or privilege so
          conferred on or reserved to Managing Agent or any such Bank, and
          may be exercised at such time or times and in such order and
          manner as the Managing Agent or any such Bank shall (in its sole
          and complete discretion) deem expedient.


                                      ARTICLE 8.

                     CONCERNING THE MANAGING AGENT AND THE BANKS

                    Section 8.1  Appointment of the Managing Agent.  Each
          of the Banks hereby appoints NCB to serve as its Managing Agent
          under this Agreement and the other Loan Documents, and in such
          capacity to administer this Agreement and the other Loan
          Documents.

                    Section 8.2  Authority.  Each of the Banks hereby
          irrevocably authorizes the Managing Agent (i) to take such action
          on its behalf under this Agreement and the other Loan Documents
          and to exercise such powers and perform such duties hereunder and
          thereunder as are delegated to or required of the Managing Agent
          by the terms hereof or thereof, together with such powers as are
          reasonably incidental thereto; and (ii) to take such action on
          such Bank's behalf as the Managing Agent shall consider
          reasonably necessary or advisable for the protection, collection
          or enforcement of any of the Obligations.

                    Section 8.3  Acceptance of Appointment.  The Managing
          Agent hereby accepts its appointment as Managing Agent for each
          of the Banks under this Agreement and the other Loan Documents,
          on the terms set forth in this Agreement, including the
          following:

                    (a)  The Managing Agent makes no representation as to
          the value, validity or enforceability of this Agreement or of any
          of the other Loan Documents or as to the correctness of any
          statement contained in this Agreement or in any of the other Loan
          Documents (other than statements made by the Managing Agent
          herein or therein); 

                    (b)  The Managing Agent may exercise its powers and
          perform its duties under this Agreement and the other Loan
          Documents either directly or through its agents or attorneys;

                    (c)  The Managing Agent shall be entitled to obtain
          from counsel selected by it advice with respect to legal matters
          pertaining to this Agreement or any of the other Loan Documents,

                                          89 


          and shall not be liable for any action taken, omitted to be taken
          or suffered in good faith in accordance with the advice of such
          counsel, except for losses due to the Managing Agent's gross
          negligence or willful misconduct;

                    (d)  The Managing Agent shall not be required to use
          its own funds in the performance of any of its duties or in the
          exercise of any of its rights or powers, and shall not be
          obligated to take any action which, in its reasonable judgment,
          would involve it in any expense or liability unless it shall have
          been furnished security or indemnity in an amount and in form and
          substance satisfactory to it;

                    (e)  The Managing Agent, in performing its duties and
          functions under this Agreement and the other Loan Documents on
          behalf of the Banks, will exercise the same care which it
          normally exercises in making and handling loans in which it alone
          is interested, but the Managing Agent does not assume further
          responsibility; and

                    (f)  The Managing Agent shall not be removed, replaced
          or succeeded without its consent except (i) for its gross
          negligence or willful misconduct; and (ii) the Required Banks
          may, with the prior, written consent of Borrower, direct the
          Managing Agent to resign as such by providing the Managing Agent
          with not less than thirty (30) days' prior, written notice of
          their election to do so, in which event the provisions of Section
          8.16, below, shall govern the replacement of the resigning
          Management Agent.

                    Section 8.4  Application of Moneys.  All moneys
          realized by the Managing Agent under the Loan Documents shall be
          held by the Managing Agent for application in accordance with
          Section 2.6(b) hereof.

                    Section 8.5  Reliance by the Managing Agent and Banks. 
          The Managing Agent and each Bank shall be entitled to rely on any
          notice, consent, certificate, affidavit, letter, telegram,
          telecopy, facsimile or teletype message, statement, order,
          instrument or other document believed by it to be genuine and
          correct and to have been signed or sent by the proper person or
          persons.  The Managing Agent shall deem and treat the payee of
          any Note as the absolute owner thereof for all purposes hereof
          until such time as it receives written notice of an assignment
          permitted hereunder of such payee's interest, together with the
          written agreement of the assignee in form and substance
          reasonably satisfactory to Managing Agent that such assignee is
          bound by this Agreement as a "Bank" hereunder.

                    Section 8.6  Exculpatory Provisions.  (a) Neither the
          Managing Agent nor any of its shareholders, directors, officers,
          employees or agents shall be liable in any manner to any Bank for
          any action taken, omitted to be taken or suffered in good faith
          by it or them under any of the Loan Documents or in connection
          therewith, or be responsible for the consequences of any
          oversight or error of judgment, except for losses due to gross
          negligence or willful misconduct of the Managing Agent or any
          such shareholder, director, officer, employee or agent.  Without

                                          90 


          limiting the generality of the foregoing, under no circumstances
          shall the Managing Agent be subject to any liability to any Bank
          on account of any action taken or omitted to be taken by the
          Managing Agent in compliance with the direction of the Required
          Banks or all Banks, as the case may be as provided for hereunder.

                    (b)  The Managing Agent shall not be responsible in any
          manner to any Bank for the due execution, effectiveness,
          genuineness, validity, enforceability, perfection or recording of
          this Agreement, any of the Notes, any of the other Loan Documents
          or for any certificate, report or other document used under or in
          connection with this Agreement or any of the other Loan
          Documents, or for the truth or accuracy of any recitals,
          statements, warranties or representations contained herein or in
          any certificate, report or other document at any time hereafter
          furnished or purporting to have been furnished to it by or on
          behalf of Borrower, or any other Person, or be under any
          obligation to any Bank to ascertain or inquire as to the
          performance or observance of any of the covenants, agreements or
          conditions set forth in this Agreement, the Notes or any of the
          other Loan Documents or as to the use of any moneys lent
          hereunder or thereunder, except for losses due to the Managing
          Agent's gross negligence or willful misconduct.

                    (c)  The Managing Agent shall not be obligated to take
          any action or refrain from taking any action hereunder or under
          any Loan Document that might, in its judgment, involve it in any
          expense or liability until it shall have been indemnified to its
          satisfaction by, or received an agreement to indemnify from, each
          Bank.  If a court of competent jurisdiction shall determine that
          any amount received and distributed by the Managing Agent is to
          be repaid, each Person to whom any such distribution shall have
          been made shall either repay to the Managing Agent such Person's
          proportionate share of the amount so determined to be repaid or
          shall pay over the same in such manner and to such Persons as
          shall be determined by such court.

                    Section 8.7  Action by the Managing Agent.  Except as
          otherwise expressly provided in this Agreement or in any other
          Loan Document, the Managing Agent will take such action, assert
          such rights and pursue such remedies under this Agreement and the
          other Loan Documents as the Required Banks or all of the Banks,
          as the case may be as provided for hereunder, shall direct. 
          Except as otherwise expressly provided in any of the Loan
          Documents, the Managing Agent will not (and will not be obligated
          to) take any action, assert any rights or pursue any remedies
          under this Agreement or any of the other Loan Documents in
          violation or contravention of any express direction or
          instruction of the Required Banks or all of the Banks, as the
          case may be as provided for hereunder.  As to any matter
          pertaining to the enforcement of this Agreement or any other Loan
          Document, or in any instance in which the consent of the Required
          Banks or all of the Banks is required by the terms of this
          Agreement, the Managing Agent may refuse (and will not be
          obligated) to take any action, assert any rights or pursue any
          remedies under this Agreement or any of the other Loan Documents
          without the express written direction and instruction of the
          Required Banks or all of the Banks, as the case may be as

                                          91 


          provided for hereunder.  If the Managing Agent fails, within a
          commercially reasonable time, to take such action as may properly
          be directed by the Required Banks or all of the Banks, as the
          case may be as provided for hereunder, such parties may, acting
          collectively and pursuant to the written consent of the Required
          Banks or all of the Banks, as appropriate, take such action in
          the Managing Agent's place and stead, on behalf of all Banks. 
          All notices, Loan Documents, supporting documentation and other
          material information required to be delivered by Borrower to the
          Managing Agent hereunder shall be delivered to each Bank within a
          reasonable time after the Managing Agent's receipt of same by the
          Managing Agent.  Without limiting the generality of the
          foregoing, the Managing Agent shall, within fifteen (15) Business
          Days of its receipt of any financial statements or other
          financial reporting information, certificates, or notices
          hereunder (including, without limitation, the evidence of
          insurance required by Section 3.1(r), above), received by the
          Managing Agent in connection with this Agreement, forward the
          same to the Banks, unless a shorter period for the transmittal of
          any such item is required by other provisions of this Agreement. 
          Additionally, the Managing Agent shall promptly provide the Banks
          with copies of all notices which the Managing Agent sends to
          Borrower pursuant to this Agreement.  Additionally, the Managing
          Agent shall, if any Bank shall request other documents furnished
          to the Managing Agent by the Borrower in connection with this
          Agreement or the transactions contemplated hereby, furnish the
          same to the requesting Bank within fifteen (15) Business Days
          after its request therefor.  No Bank (specifically including any
          Bank which is the holder of a Competitive Bid Note which
          evidences an outstanding Competitive Bid Loan made by such Bank
          but excluding the Managing Agent, acting in its capacity as the
          Managing Agent) shall be entitled to take any enforcement action
          of any kind under any of the Loan Documents, except as expressly
          provided in this Agreement.  Without limiting the generality of
          the foregoing, no Bank which is the holder of a Competitive Bid
          Note evidencing an outstanding Competitive Bid Loan made by such
          Bank may initiate or prosecute any remedial or enforcement action
          in consequence of Borrower's failure to pay any principal or
          interest in respect of such Competitive Bid Loan except through
          the Managing Agent and at the direction of the Required Banks,
          and otherwise upon and subject to the procedures applicable to
          Events of Default under this Agreement.  Action that may be taken
          by Required Banks or all of the Banks, as the case may be as
          provided for hereunder, may be taken pursuant to a vote at a
          meeting (which may be held by telephone conference call) of all
          Banks, or pursuant to the written consent or direction of such
          Banks.  Each Bank shall be entitled to request such reasonable
          information about Borrower from the Managing Agent as such Bank
          may determine to be appropriate.

                    Section 8.8  Defaults.  The Managing Agent will
          promptly notify each Bank of any Default or Event of Default or
          any failure by Borrower to make any payment in respect of any of
          the Notes, provided, however, that the Managing Agent shall not
          be deemed to have knowledge of any item until such time as the
          Managing Agent's officers responsible for administration of the
          Loans shall receive written notice thereof or have actual
          knowledge of such event.  If any Bank (including without

                                          92 


          limitation any Bank which is the holder of a Competitive Bid Note
          evidencing an outstanding Competitive Bid Loan made by such Bank)
          shall become aware of any Default or Event of Default, it shall
          promptly notify the Managing Agent and each other Bank thereof,
          provided, however, that no Bank shall be deemed to have knowledge
          of any Default or Event of Default until such time as its
          officers responsible for administration of the Loans shall
          receive written notice thereof or shall have actual knowledge of
          such event.

                    Section 8.9  Amendments, Waivers and Consents.  Any
          provision of this Agreement, the Notes or the other Loan
          Documents may be amended or waived upon the consent of the
          Required Banks; and after such consent the Managing Agent, on
          behalf of all Banks, may execute and deliver to Borrower a
          written instrument waiving or amending such provision; provided,
          however, that the written consent of the Managing Agent and all
          of the Banks will be necessary for any amendment or waiver which
          would result in (i) a change in the Maximum Commitment which
          would increase the same to an amount greater than Two Hundred
          Fifty Million Dollars ($250,000,000); (ii) a reduction in the
          interest rates payable by Borrower hereunder or thereunder or in
          the amount of the Facility Fee, Letter of Credit Fee, or Letter
          of Credit Commission; (iii) a change in the payment schedule;
          (iv) a change in this paragraph or of the definition of "Required
          Banks" or any provision of this Agreement which requires consent
          or action of all Banks for action thereunder; or (v) a release of
          any collateral or guaranty.

                    Section 8.10  Indemnification.  Each Bank agrees to
          indemnify the Managing Agent (in its capacity as the Managing
          Agent hereunder and not in its capacity as a Bank, and to the
          extent that the Managing Agent is not promptly reimbursed by
          Borrower), in accordance with (and limited to) such Bank's
          respective Participation Percentage, from and against any and all
          liabilities, obligations, losses, damages, penalties, interests,
          actions, judgments and suits of any kind or nature whatsoever
          which may be imposed on, incurred by or asserted against the
          Managing Agent (solely in its capacity as Managing Agent
          hereunder) relating to or arising out of this Agreement or any of
          the other Loan Documents or relating to any action taken or
          omitted by the Managing Agent under this Agreement or any of the
          other Loan Documents, provided that no Bank shall be liable under
          this Section 8.11 for any portion of such liabilities,
          obligations, losses, damages, penalties, interest, actions,
          judgments or suits resulting from the Managing Agent's gross
          negligence or willful misconduct.

                    Section 8.11  Reimbursement of the Managing Agent. 
          Upon the occurrence of an Event of Default which Borrower has not
          cured within a reasonable period of time and subject to the
          consent of the Required Banks (or all Banks, as appropriate) to
          the taking by the Managing Agent of any action under the Loan
          Documents, each Bank further agrees to reimburse the Managing
          Agent, in accordance with (and limited to) such Bank's respective
          Participation Percentage, for all out-of-pocket costs or expenses
          reasonably incurred by the Managing Agent in connection with its
          duties under this Agreement, but only to the extent such fees,

                                          93 


          disbursements, expenses and compensation have not been promptly
          reimbursed to the Managing Agent by Borrower.  If any such sums
          are reimbursed to the Managing Agent by Borrower after one or
          more Banks have reimbursed the Managing Agent for such sums, the
          Managing Agent will refund such sums ratably to the Banks which
          contributed such sums.

                    Section 8.12  Dealing with the Banks.  The Managing
          Agent may at all times deal solely with the several Banks for all
          purposes of this Agreement and the protection, enforcement and
          collection of the Notes, including without limitation the
          acceptance and reliance upon any certificate, consent or other
          document executed on behalf of one or more of the Banks and the
          division of payments pursuant to Sections 2.4, 2.5, 2.6 or 8.5
          hereof.  The Managing Agent shall not have a fiduciary
          relationship in respect of any Bank by reason of this Agreement. 
          The Managing Agent shall have no implied duties to the Banks, or
          any obligation to the Banks to take any action hereunder except
          for those actions which are specifically provided by this
          Agreement to be taken by the Managing Agent.  No Bank shall have
          a fiduciary relationship in respect of the Managing Agent by
          reason of this Agreement.  No Bank shall have any implied duties
          to the Managing Agent, or any obligation to the Managing Agent to
          take any action hereunder except any action specifically provided
          by this Agreement to be taken by the Banks.

                    Section 8.13  The Managing Agent as Bank.  NCB shall,
          in its capacity as a Bank under the Loan Documents, have the same
          obligations, rights, remedies, powers and privileges under the
          Loan Documents as it would have were it not also the Managing
          Agent.

                    Section 8.14  Duties Not to be Increased.  The duties
          and liabilities of the Managing Agent under this Agreement and
          the other Loan Documents shall not be increased or otherwise
          changed without its express prior written consent.  The Managing
          Agent shall have no duty to provide information to the Banks
          except as expressly set forth herein.

                    Section 8.15  Bank Credit Decisions.  Each Bank
          acknowledges that it has, independently of and without reliance
          upon the Managing Agent or any of the other Banks, made its own
          credit analysis and decision to enter into this Agreement and the
          other Loan Documents to which it is a party.  Each Bank also
          acknowledges that it will, independently of and without reliance
          upon the Managing Agent or any of the other Banks, continue to
          make its own credit decisions in taking or not taking action
          under this Agreement or any of the other Loan Documents and in
          determining the compliance or lack thereof by Borrower and any
          other Person with any provision of any Loan Document or other
          document or agreement.

                    Section 8.16  Resignation of the Managing Agent.  NCB
          and any successor Managing Agent may resign as such at any time
          by giving at least ninety (90) days' prior written notice of
          resignation to each Bank and to Borrower.  Such resignation will
          be effective on the date which is specified in such notice.  Upon
          any such resignation by NCB as Managing Agent, or in the event

                                          94 


          the office of Managing Agent shall thereafter become vacant for
          any other reason, the Required Banks shall appoint a successor
          Managing Agent, by an instrument in writing signed by the
          Required  Banks and delivered to such successor Managing Agent
          and Borrower, whereupon such successor Managing Agent shall
          succeed to all of the rights and obligations of the resigning
          Managing Agent as if originally named.  The resigning Managing
          Agent shall duly assign, transfer and deliver to such successor
          Managing Agent all moneys at the time held by it hereunder, after
          deducting therefrom its expenses for which it is entitled to be
          reimbursed.  Upon such succession of any such successor Managing
          Agent, the prior Managing Agent shall thereafter be discharged
          from its duties and obligations hereunder.  After the resignation
          of an Managing Agent, the provisions of this Section shall
          continue in effect for its benefit in respect of any actions
          taken or omitted to be taken by it while it was acting as
          Managing Agent.

                    Section 8.17  Assignment of Notes: Participation. 
          (a) Each Bank may assign to one or more banks or other financial
          institutions all or a portion of its rights and obligations under
          this Agreement, the Ratable Notes, the Competitive Bid Notes and
          the other Loan Documents; provided that (i) for each such
          assignment, the parties thereto shall execute and deliver an
          assignment and assumption agreement, in form and substance
          acceptable to the Managing Agent, together with any Notes subject
          to such assignment, and (ii) no such assignment shall be for less
          than Five Million and 00/100 Dollars ($5,000,000.00) of the
          aggregate of the assigning Bank's Credit Commitment, unless such
          assignment is to a then-current holder of a Note.  Any Bank
          proposing to effect an assignment hereunder shall provide prior,
          written notice of its intention to do so to Borrower and the
          Managing Agent; such notice shall identify the proposed assignee
          and the amount and terms of such proposed assignment.  Borrower
          and the Managing Agent shall each have the right to approve the
          proposed assignee (and each hereby agrees not unreasonably to
          withhold its approval), provided, however, that Borrower shall
          have no right to approve (or to refrain from approving) if, at
          the time of its receipt of any notice proposing an assignment,
          any Default or Event or Default shall exist.  In addition, in the
          event of the occurrence of an Event of Default which remains
          uncured for a period of ninety (90) days or more from the date on
          which it occurred, the Managing Agent shall not, from and after
          the expiration of such ninety (90) day period have the right to
          approve (or disapprove) any assignment which otherwise complies
          with the requirements set forth in this Section 8.17(a).  Subject
          to the foregoing, upon the delivery of an executed assignment and
          assumption agreement as described in the preceding sentence to
          the Managing Agent, from and after the date specified as the
          effective date therein (the "Acceptance Date"), (x) the assignee
          thereunder shall be a party hereto, and, to the extent that
          rights and obligations hereunder have been assigned to it
          pursuant to such agreement, such assignee shall have the rights
          and obligations of a Bank hereunder; and (y) the assignor
          thereunder shall, to the extent that rights and obligations
          hereunder have been assigned by it pursuant to such agreement,
          relinquish its rights (other than any rights it may have pursuant
          to Section 9.5 which will survive) and be released from its

                                          95  


          obligations under this Agreement (and, in the case of an
          assignment covering all or the remaining portion of an assigning
          Bank's rights and obligations under this Agreement, such Bank
          shall cease to be a party hereto).

                    (b)  Each Bank may sell participations of up to fifty
          percent (50%) of its rights and obligations under the Loan
          Documents, excluding Competitive Bid Loans, to one or more
          Persons; provided, however, that (i) any selling Banks'
          obligations under the Loan Documents shall remain unchanged by
          any such participation, (ii) such Bank shall remain solely
          responsible to the other parties hereto for the performance of
          such obligations, (iii) such Bank shall remain the holder of its
          Note for all purposes of the Loan Documents, (iv) the
          participating banks or other entities shall be entitled to the
          cost protection provisions of Sections 2.10 and 9.5 hereof, but a
          participant shall not be entitled to receive pursuant to such
          provisions an amount larger than its share of the amount to which
          the Bank granting such participation would have been entitled,
          (v) Borrower, the Managing Agent and the other Banks shall
          continue to deal solely and directly with the selling Bank in
          connection with such Bank's rights and obligations under the Loan
          Documents, and (vi) no such transfer shall include the transfer
          of any of such Bank's rights to grant consents or approve
          amendments or modifications to the Loan Documents except with
          respect to those items requiring the action of or consent by all
          Banks or affecting the rights and obligations of Managing Agent. 
          Each Bank may share any and all information received by it from
          or on behalf of the Borrower pursuant to this Agreement or any of
          the other Loan Documents with any participant or prospective
          participant of such Bank.

                    (c)  Notwithstanding any other provision of this
          Agreement to the contrary, National City Bank agrees that so long
          as it shall be the Managing Agent its Credit Commitment shall
          equal or exceed the Credit Commitment of any other Bank.

                                      ARTICLE 9.

                          PROVISIONS OF GENERAL APPLICATION

                    Section 9.1  Duration.  This Agreement shall continue
          in full force and effect and the duties, covenants, and
          liabilities of Borrower hereunder and all the terms, conditions,
          and provisions hereof relating thereto shall continue to be fully
          operative until all Obligations to the Managing Agent and each
          Bank have been satisfied in full, provided, however that
          notwithstanding the provisions of this Section 9.1 the
          Commitments shall expire and all Obligations shall be due and
          payable on the Termination Date.

                    Section 9.2  Notices.  (a)  All notices and other
          communications pursuant to this Agreement shall be in writing,
          either delivered in hand or sent by recognized overnight courier
          service, by certified mail, postage prepaid and return receipt
          requested, or by telex, telecopier, facsimile transmission or
          telegraph, addressed as follows:


                                          96


                    (i)  If to Borrower, to:

                         Associated Estates Realty Corporation
                         5025 Swetland Court
                         Cleveland, Ohio  44143
                         Telecopier:  (216) 289-9600
                         Attn:  Jeffrey I. Friedman, President


                    with a copy to:

                         Associates Estates Realty Corporation
                         5025 Swetland Court
                         Cleveland, Ohio  44143
                         Telecopier:  (216) 289-9600
                         Attn:  Martin A. Fishman, Esq.,
                                General Counsel

                    (ii) If to the Managing Agent, to:

                         National City Bank
                         1900 East Ninth Street
                         Cleveland, Ohio   44101
                         Telecopier:  (216) 575-3160
                         Attn:  Gary L. Wimer, Vice President

                         with a copy to:

                         Taft, Stettinius & Hollister
                         Bond Court Building, Suite 600
                         1300 East Ninth Street
                         Cleveland, Ohio  44114
                         Telecopier:  (216) 241-2837
                         Attn:  William K. Smith, Esq.

                   (iii) If to a Bank, to such Bank's address set forth 
                         on Schedule 1;

          or to such other addresses or by way of such telex and other
          numbers as any party hereto shall have designated in a written
          notice to the other parties hereto.

                    (b)  Except as otherwise expressly provided herein, any
          notice or other communication given under this Agreement or any
          other Loan Document shall be deemed to have been duly given or
          made and to have become effective when delivered in hand to the
          party to which it is directed, or, if sent by certified mail, or
          by telex, telecopier, facsimile transmission or telegraph, and
          properly addressed in accordance with Section 9.2(a): (i) when
          received by the addressee; or (ii) if sent by certified mail, on
          the date noted on Borrower's return receipt.  Any notice sent by
          telex, telecopier or facsimile transmission or telegraph shall be
          confirmed by a counterpart thereof sent by overnight courier or
          hand-delivery.

                    Section 9.3  Survival of Representations.  All
          representations and warranties made by or on behalf of Borrower
          in this Agreement or any of the other Loan Documents shall be

                                          97


          deemed to have been relied upon by the Managing Agent and each
          Bank notwithstanding any investigation made by Managing Agent or
          any Bank.  All such representations and warranties shall survive
          the making of each of the Loans and the issuance of the Letters
          of Credit until all of the Obligations shall have been paid in
          full.

                    Section 9.4  Amendments.  Each of the Loan Documents
          may be modified, amended or supplemented in any respect whatever,
          only by a written instrument signed by Borrower and the Managing
          Agent with the prior written consent or approval of the Required
          Banks or all of the Banks (as the case may be), all in accordance
          with the terms of Section 8.9 hereof.

                    Section 9.5  Costs, Expenses, Taxes and
          Indemnification.  (a)  Borrower absolutely and unconditionally
          agrees to pay to the Managing Agent, and to reimburse the
          Managing Agent for, all reasonable out-of-pocket costs and
          expenses (including legal fees and expenses) which shall at any
          time be incurred or sustained by the Managing Agent or any of its
          directors, officers, employees or agents as a consequence of or
          any way in connection with:  (a) the preparation, negotiation,
          execution and delivery of the Loan Documents; (b) the perfection
          and continuation of the rights of the Banks and the Managing
          Agent in connection with the Loans; (c) preparation, negotiation,
          execution, or delivery of any amendment or modification of any of
          the Loan Documents; or (d) in the granting by the Managing Agent
          or any Bank of any consents, approvals or waivers under any of
          the Loan Documents.

                    (b)  Borrower absolutely and unconditionally agrees to
          pay to the Managing Agent, for the account of Managing Agent and
          each Bank and upon demand by the Managing Agent or any Bank at
          any time and as often as the occasion therefor may require, all
          reasonable out-of-pocket costs and expenses which shall be
          incurred or sustained by the Managing Agent, any Bank or their
          respective directors, officers, employees or agents as a
          consequence of, on account of, in relation to or any way in
          connection with the exercise, protection or enforcement any of
          its rights, remedies, powers or privileges hereunder or under any
          of the Loan Documents or in connection with any litigation,
          proceeding or dispute arising from or related to any of the Loan
          Documents (including, but not limited to, all of the reasonable
          fees and disbursements of consultants, legal advisers,
          accountants, experts and agents for the Managing Agent or any
          Bank, the reasonable travel and living expenses away from home of
          employees, consultants, experts or agents of the Managing Agent
          or any Bank, and the reasonable fees of agents, consultants and
          experts of the Managing Agent or any Bank for services rendered
          on its behalf).

                    (c)  Borrower shall absolutely and unconditionally
          indemnify and hold harmless the Managing Agent and each Bank
          against any and all claims, demands, suits, actions, causes of
          action, damages, losses, settlement payments, obligations, costs,
          expenses and all other liabilities whatsoever which shall at any
          time or times be incurred or sustained by the Managing Agent or
          any Bank or by any of their respective shareholders, directors,

                                          98 


          officers, employees, subsidiaries, Affiliates or agents on
          account of, or in relation to, or in any way in connection with,
          any of the arrangements or transactions contemplated by,
          associated with or ancillary to this Agreement or any of the
          other Loan Documents, without regard to whether all or any of the
          transactions contemplated by, associated with or ancillary to
          this Agreement, or any of such Loan Documents shall ultimately be
          consummated.

                    (d)  Borrower hereby covenants and agrees that any sums
          expended by the Managing Agent or any Bank for which Managing
          Agent or any Bank is entitled to reimbursement under this Section
          9.5 shall be immediately due and payable upon demand by the
          Managing Agent or any Bank, and shall bear interest at the
          Default Interest Rate from the date on which the Managing Agent
          or such Bank incurred such expense until the date such payment is
          made in full.

                    (e)  Borrower's indemnity obligations under this
          Section 9.5 shall not extend to any losses, costs, expenses or
          damages proximately caused by the gross negligence or willful
          misconduct of any party which, absent this Section 9.5(e), would
          be entitled to indemnification hereunder.

                    Section 9.6  Set-Off; Sharing of Set-Off Proceeds.  (a) 
          Borrower hereby confirms to the Managing Agent and to each Bank
          the continuing and immediate rights of set-off of the Managing
          Agent and each Bank with respect to all deposits, balances and
          other sums credited by or due from Managing Agent or such Bank or
          any of their respective offices or branches to Borrower, which
          rights are in addition to any other rights which the  Managing
          Agent or such Bank may have under applicable law.  If any
          principal, interest or other sum payable by Borrower to the
          Managing Agent or any Bank under the Notes or any of the Loan
          Documents is not paid punctually as and when the same shall first
          become due and payable, or if any Event of Default shall at any
          time occur and be continuing, any deposits, balances or other
          sums credited by or due from Managing Agent or such Bank or any
          of their respective offices or branches to Borrower, may, without
          any prior notice of any kind to Borrower, and without any other
          conditions precedent now or hereafter imposed by statute, rule or
          law or otherwise (all of which are hereby expressly and
          irrevocably waived by Borrower), be immediately set off,
          appropriated and applied by the Managing Agent or such Bank
          toward the payment and satisfaction of the Obligations in
          accordance with the provisions of paragraph (b) below.

                    (b)  Each Bank and the Managing Agent agrees that if it
          shall receive (whether by payment received otherwise than in
          accordance with the terms of the Loan Documents, exercise of the
          right of set-off, counterclaim, cross-claim, enforcement of any
          claim, or proceedings against Borrower or any other Person or
          Persons, proof of claim in bankruptcy, reorganization,
          liquidation, receivership or other similar proceedings, or
          otherwise), and shall retain and apply to the payment of any of
          the Obligations owing to it any amount in excess of its Funded
          Percentage of the aggregate of all payments received by all of
          the Banks and the Managing Agent in respect of all of the

                                          99 


          Obligations, such Bank will promptly make such dispositions and
          arrangements with the other Banks and the Managing Agent with
          respect to such excess, either by way of distribution, pro tanto
          assignment of claim, subrogation or otherwise, as shall result in
          each of the Banks receiving its Funded Percentage of such
          payments.

                    Section 9.7  Binding Effect; Assignment.  This
          Agreement shall be binding upon and inure to the benefit of the
          parties hereto and their respective successors and permitted
          assigns; provided, however, that (i) Borrower may not assign or
          delegate any of its rights or obligations hereunder without the
          express prior written consent of the Managing Agent and all
          Banks; and (ii) no Bank may assign or delegate its rights or
          obligations hereunder except in accordance with Section 8.18
          hereof.

                    Section 9.8  Governing Law; Jurisdiction and Venue. 
          (a) This instrument and the rights and obligations of all parties
          hereunder shall be governed by and construed under the
          substantive laws of the State of Ohio, without reference to the
          conflict of laws principles of such state.

                    (b) The Managing Agent, each Bank and Borrower hereby
          designate all state and federal courts of record sitting in
          Cleveland, Ohio as forums where any action, suit or proceeding in
          respect of or arising out of this Agreement, the Notes, Loan
          Documents, or the transactions contemplated by this Agreement may
          be prosecuted as to all parties, their successors and assigns,
          and each hereby consents to the jurisdiction and venue of such
          courts.  Borrower waives any and all personal rights under the
          laws of any other state to object to jurisdiction within the
          State of Ohio for the purposes of litigation to enforce the
          Obligations of Borrower.  In the event any such litigation shall
          be commenced, Borrower agrees that service of process may be
          made, and personal jurisdiction over Borrower obtained, by
          service of a copy of the summons, complaint and other pleadings
          required to commence such litigation upon Borrower's appointed
          Managing Agent for Service of Process in the State of Ohio, which
          the undersigned hereof designates to be:  Martin A. Fishman,
          Esq., 5025 Swetland Court, Cleveland, Ohio 44143.  Borrower
          recognizes and agrees that such designation agency has been
          created for the benefit of the Borrower, and the parties agree
          that this designation shall not be revoked, withdrawn, or
          modified without the prior written consent of the Managing Agent.

                    Section 9.9  WAIVER OF JURY TRIAL.  AS A MATERIAL
          INDUCEMENT FOR THE BANKS TO EXTEND CREDIT TO BORROWER, AND AFTER
          HAVING THE OPPORTUNITY TO CONSULT COUNSEL, BORROWER HEREBY
          EXPRESSLY WAIVES THE RIGHT TO TRIAL BY JURY IN ANY LAWSUIT OR
          PROCEEDING RELATING TO THIS AGREEMENT OR ANY OF THE OTHER LOAN
          DOCUMENTS OR ARISING IN ANY WAY FROM THE OBLIGATIONS.

                    Section 9.10 Waivers.  Borrower waives notice of
          nonpayment, demand, notice of demand, presentment, protest and
          notice of protest with respect to the Obligations, or notice of
          acceptance hereof, notice of the Loans made, credit extended, or
          any other action taken in reliance hereon, and all other demands

                                         100 


          and notices of any description, except for those notices which
          are expressly provided for herein.

                    Section 9.11  Integration of Schedules and Exhibits. 
          The Exhibits and Schedules annexed to this Agreement are part of
          this Agreement and are incorporated herein by reference.

                    Section 9.12  Headings.  The table of contents,
          headings of the Articles, Sections and paragraphs of this
          Agreement have been inserted for convenience of reference only
          and shall not be deemed to alter, limit or affect the scope,
          meaning or interpretation of any provision of this Agreement.

                    Section 9.13  Counterparts.  This Agreement may be
          executed in any number of counterparts, and signature pages but
          all of such counterparts shall together constitute a single
          agreement.  In making proof of this Agreement, it shall not be
          necessary to produce or account for more than one counterpart
          hereof signed by each of the parties hereto.

                    Section 9.14  Severability.  If any provision of this
          Agreement, or the application thereof to any person or
          circumstance shall be invalid or unenforceable to any extent, the
          balance of this Agreement and the application of all provisions
          of this Agreement to all other persons and circumstances shall
          not be affected thereby; each provision of this Agreement shall
          remain valid and enforceable to the fullest extent permitted by
          law.

                    Section 9.15  Miscellaneous.  All of the rights of the
          Managing Agent and each Bank contained in this Agreement shall
          likewise apply insofar as applicable to any modification of or
          supplement to this Agreement. No officers, directors,
          shareholders or employees of Borrower shall have any personal
          liability for any obligations under this Agreement or as a result
          of any documents or certificates delivered pursuant to this
          Agreement, except in cases of actual fraud or willful misconduct;
          provided, however, that nothing in this sentence shall be deemed
          in any way to limit the absolute and unconditional liability of
          Borrower for the full and timely payment, observance and
          performance of all of its obligations hereunder.

                    Section 9.16  Confidentiality.  (a)  Borrower
          acknowledges that from time to time financial advisory,
          investment banking and other services may be offered or provided
          to Borrower or one or more of its Affiliates by the Managing
          Agent or any Bank, or by their respective Affiliates, and
          Borrower hereby authorizes the Managing Agent and each Bank to
          share any information delivered to it by Borrower or its
          Affiliates pursuant to this Agreement, or in connection with
          their respective decisions to enter into this Agreement, with any
          such Affiliate, it being understood that any such Affiliate
          receiving such information shall be bound by the provisions of
          clause (b) below as if it were a Bank hereunder.

                    (b)  Each Bank and the Managing Agent agrees to keep
          confidential, in accordance with their customary procedures for
          handling confidential information, any non-public information

                                         101 


          supplied to it by Borrower pursuant to this Agreement which is
          identified by Borrower as being confidential at the time the same
          is delivered to Managing Agent or any Bank.  Notwithstanding the
          foregoing to the contrary, the Managing Agent and any Bank may
          disclose any such information: (i) to the extent required by
          statute, rule, regulation or judicial process, (ii) to its
          counsel, (iii) to regulatory personnel, auditors or accountants,
          (iv) to the Managing Agent or any other Bank, (v) in connection
          with any litigation to which any one or more of the Banks or the
          Managing Agent is a party, (vi) to an Affiliate of Managing Agent
          or any Bank as provided in clause (a) above, or (vii) to any
          assignee or participant (or prospective assignee or participant)
          so long as such assignee or participant (or prospective assignee
          or participant) agrees to be bound by the provisions hereof.


                                         102


                    IN WITNESS WHEREOF, the parties have caused this Credit
          Agreement to be signed by their respective officers as of the day
          first above written.

                                   BORROWER:

                                   ASSOCIATED ESTATES REALTY CORPORATION


                                   By:  /s/ Jeffrey I. Friedman
                                        ------------------------------
                                        Print Name:Jeffrey I. Friedman
                                        Title:  President


                                   5025 Swetland Court
                                   Cleveland, Ohio  44143
                                   Telephone:  (216) 261-5000
                                   Facsimile:  (216) 289-9600
                                   Attn:  Jeffrey I. Friedman, President


                                   MANAGING AGENT:

                                   NATIONAL CITY BANK


                                   By:  /s/ Gary L. Wimer
                                        ------------------------------
                                        Gary L. Wimer
                                        Vice President


                                   National City Center
                                   1900 East Ninth Street
                                   Locator No. 2118
                                   Cleveland, Ohio  44114
                                   Telephone:  (216) 575-2233
                                   Facsimile:  (216) 575-3160
                                   Attn:  Gary L. Wimer, Vice President
                                        Investment Real Estate Div.


                                   THE  DOCUMENTATION AGENT:

                                   BANK OF AMERICA NATIONAL TRUST AND 
                                   SAVINGS ASSOCIATION 

                                   By:  /s/  Richard G. Baer, Jr.
                                        -------------------------------
                                        Print Name:  Richard G. Baer
                                        Title:  Vice President
                                        
                                        
                                   231 South LaSalle Street, 12-Q
                                   Chicago, Illinois  60697
                                   Telephone:  (312) 828-5149
                                   Facsimile:  (312) 974-4970
                                   Attn:  Richard G. Baer, Jr., 
                                          Vice-President


                                   THE BANKS:

                                   NATIONAL CITY BANK


                                   By:  /s/ Gary L. Wimer
                                        ------------------------------
                                        Gary L. Wimer
                                        Vice President

                                   National City Center
                                   1900 East Ninth Street
                                   Locator No. 2118
                                   Cleveland, Ohio  44114
                                   Telephone:  (216) 575-2233
                                   Facsimile:  (216) 575-3160
                                   Attn:  Gary L. Wimer, Vice President
                                          Investment Real Estate Div.



                                   BANK OF AMERICA NATIONAL TRUST AND 
                                   SAVINGS ASSOCIATION 

                                   By:  /s/  Richard G. Baer, Jr.
                                        --------------------------------
                                        Print Name:  Richard G. Baer, Jr.
                                        Title:  Vice President

                                   231 South LaSalle Street, 12-Q
                                   Chicago, Illinois  60697
                                   Telephone:  (312) 828-5087
                                   Facsimile:  (312) 974-4970
                                   Attn:  Richard G. Baer, Jr.,
                                          Vice-President 


                                   BANK ONE, N.A. 

                                   By:  /s/  Douglas D. Lyons
                                        ---------------------------------
                                        Print Name:Douglas D. Lyons
                                        Title:  Vice President


                                   30 South Park Place
                                   Painesville, Ohio  44077
                                   Telephone:  (440) 352-5580
                                   Facsimile:  (440) 352-5971
                                   Attn:  Douglas Lyons, Vice-President



                                   MANUFACTURERS AND TRADERS TRUST COMPANY

                                   By:  /s/ Kevin B. Quinn
                                        --------------------------------
                                        Print Name:  Kevin B. Quinn
                                        Title:  Assistant Vice President

                                   One Fountain Plaza
                                   Buffalo, New York  14203-1495
                                   Telephone:  (716) 848-7337
                                   Facsimile:  (716) 848-7318
                                   Attn:  Kevin B. Quinn, 
                                          Assistant Vice President

                                   

                                   HARRIS TRUST & SAVINGS BANK

                                   By:  /s/  Gregory M. Bins
                                        ---------------------------------
                                        Print Name: Gregory M. Bins
                                        Title:  Vice President

                                   111 West Monroe Street
                                   Chicago, Illinois   60690
                                   Telephone:  (312) 461-2203
                                   Facsimile:  (312) 461-2968
                                   Attn:  Gregory M. Bins, 
                                          Vice President 


                                   HUNTINGTON BANK - CLEVELAND, N.A.

                                   By:  /s/ Gerald A. Buck
                                        ---------------------------------
                                        Print Name:  Gerald A. Buck
                                        Title:  Vice President

                                   917 Euclid Avenue
                                   Cleveland, Ohio  44115
                                   Telephone:  (216) 515-6882
                                   Facsimile:  (216) 515-6369
                                   Attn:  Gerald A. Buck,
                                          Vice President



                                   CITIZENS BANK OF RHODE ISLAND

                                   By:  /s/  John K. Cooper
                                        ----------------------------
                                        Print Name:  John K. Cooper
                                        Title:  Vice President

                                   One Citizens Plaza
                                   Fourth Floor
                                   Providence, Rhode Island  02903
                                   Telephone:  (401) 456-7283
                                   Facsimile:  (401) 455-5410
                                   Attn:  John K. Cooper
                                          Vice President

                                   FIRSTMERIT BANK, N.A.

                                   By:  /s/  Peter D. Collins
                                        ---------------------------------
                                        Print Name:  Peter D. Collins
                                        Title:  Vice President

                                   123 West Prospect Avenue
                                   Cleveland, Ohio  44115-1070
                                   Telephone:  (216) 694-5638
                                   Facsimile:  (216) 621-3201
                                   Attn:  Peter D. Collins,
                                          Vice President


                                   SOUTHTRUST BANK, N.A.

                                   By:  /s/ Sam Boroughs
                                        --------------------------------
                                        Print Name:  Sam Boroughs
                                        Title:  Assistant Vice President
                    
                                   420 North 20th Street
                                   Birmingham, Alabama  35203
                                   Attn:  Sam Boroughs
                                   Telephone:  (205) 254-5039
                                   Facsimile:  (205) 254-5022

                                   COMMERZBANK AKTIENGESELLSCHAFT

                                   By:  /s/  Douglas P. Traynor       
                                        ---------------------------------
                                   Print Name:  Douglas P. Traynor 
                                        Title:  Vice President


                                   By:  /s/ James J. Henry            
                                        ---------------------------------
                                   Print Name:    James J. Henry
                                        Title:  Senior Vice President

                                   Two World Financial Center
                                   New York, New York 10281-1050
                                   Attn:  Douglas Traynor, Vice President
                                   Telephone:  (212) 266-7569
                                   Facsimile:  (212) 266-7565


                                         107


                                      SCHEDULE 1

                                          to

                                 First Amendment to 
                                   Credit Agreement
<TABLE>
<CAPTION>

               
                                   Participation
                Bank                 Percentage        Credit Commitment
          ------------------       -------------       -----------------
          <S>                      <C>                 <C>

          National City Bank            14%              $ 35,000,000

          Bank of America National      14%              $ 35,000,000
            Trust and Savings
            Association

          Manufacturers and Traders      8%              $ 20,000,000
            Trust Company

          Harris Trust & Savings Bank   10%              $ 25,000,000
           
          Bank One, N.A.                12%              $ 30,000,000

          Huntington Bank -             10%              $ 25,000,000
             Cleveland, N.A.

          Citizens Bank of               8%              $ 20,000,000
             Rhode Island

          FirstMerit Bank, N.A.          4%              $ 10,000,000

          SouthTrust Bank, N.A.         10%              $ 25,000,000

          Commerzbank                   10%              $ 25,000,000
             Aktiengesellschaft
                                        ---              ------------
                                        100%             $250,000,000
</TABLE>


                                                      


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