APARTMENT INVESTMENT & MANAGEMENT CO
10-Q/A, 1997-08-19
REAL ESTATE INVESTMENT TRUSTS
Previous: SCHMITT INDUSTRIES INC, PRER14A, 1997-08-19
Next: BAOA INC, 10QSB, 1997-08-19



<PAGE>

                         The following items were the subject of a Form 12b-25
                            and are included herein:  Items 1 and 2 of Part I

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

                                  FORM 10-Q/A

                                Amendment No. 1


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

For the quarterly period ended         JUNE 30, 1997
                               -------------------------------

                                  OR

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

For the transition period         to
                          -----------------------------------------------

Commission File Number 1-13232

                   APARTMENT INVESTMENT AND MANAGEMENT COMPANY
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


               MARYLAND                                84-1259577
- --------------------------------------------------------------------------------
     (State or other jurisdiction of     (I.R.S. Employer Identification No.)
     incorporation or organization)

1873 S. BELLAIRE STREET, SUITE 1700, DENVER, COLORADO  80222-4348
- --------------------------------------------------------------------------------
(Address of principal executive offices)               (Zip Code)

                                 (303) 757-8101
- --------------------------------------------------------------------------------
             (Registrant's telephone number, including area code)

                                 NOT APPLICABLE
- --------------------------------------------------------------------------------
                    (Former name, former address, and former
                   fiscal year, if changed since last report)

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
                                                    -----    -----

The number of shares of Class A Common Stock
  outstanding as of August 8, 1997:                                  23,153,544
The number of shares of Class B Common Stock
  outstanding as of August 8, 1997:                                     325,000
The number of shares of Class B Convertible Preferred
  Stock outstanding as of August 8, 1997:                               750,000


                                      1
<PAGE>

                  APARTMENT INVESTMENT AND MANAGEMENT COMPANY
                                  FORM 10-Q/A

                                     INDEX

                                                                          PAGE
                                                                          ----
PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

         Consolidated Balance Sheets as of June 30, 1997
         (unaudited) and December 31, 1996                                   3

         Consolidated Statements of Income for the Six and Three
         Months Ended June 30, 1997 and 1996 (unaudited)                     4

         Consolidated Statements of Cash Flow for the Six and Three
         Months Ended June 30, 1997 and 1996 (unaudited)                     5

         Notes to Consolidated Financial Statements                          
         (unaudited)                                                         7


Item 2.  Management's Discussion and Analysis of Financial Condition        
         and Results of Operations                                          16

Item 3.  Quantitative and Qualitative Disclosures about Market Risk         28

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings                                                  28

Item 2.  Changes in Securities                                              29

Item 4.  Submission of Matters to a Vote of Security Holders                31

Item 6.  Exhibits and Reports on Form 8-K                                   32

Signatures                                                                  39


                                      2
<PAGE>

PART I.   FINANCIAL INFORMATION.
ITEM 1.   FINANCIAL STATEMENTS.

                   APARTMENT INVESTMENT AND MANAGEMENT COMPANY
                          CONSOLIDATED BALANCE SHEETS
                       (In thousands, except share data)

<TABLE>
                                                                           JUNE 30,          DECEMBER 31,
                                                                             1997                1996
                                                                          -----------        ------------
<S>                                                                       <C>                <C>
ASSETS                                                                    (Unaudited)
Real estate, net of accumulated depreciation of $156,104
  and $120,077                                                              $944,855           $745,145
Property held for sale                                                        25,945              6,769
Investment in unconsolidated subsidiary                                       57,231                  -
Investment in real estate partnerships                                        46,046                  -
Cash and cash equivalents                                                     21,521             13,170
Restricted cash                                                               17,963             15,831
Accounts receivable                                                           18,870              4,344
Deferred financing costs                                                       7,184             11,053
Other assets                                                                  26,660             31,361
                                                                          ----------           --------
Total assets                                                              $1,166,275           $827,673
                                                                          ----------           --------
                                                                          ----------           --------

LIABILITIES AND STOCKHOLDERS' EQUITY
Secured notes payable                                                     $  464,780           $242,110
Secured tax-exempt bond financing                                             74,799             75,497
Secured short-term financing                                                  71,878            192,039
Unsecured short-term financing                                                33,000             12,500
                                                                          ----------           --------
Total indebtedness                                                           644,457            522,146
                                                                          ----------           --------
Accounts payable, accrued and other liabilities                               56,997             16,299
Resident security deposits and prepaid rents                                   6,353              4,316
                                                                          ----------           --------
Total liabilities                                                            707,807            542,761
                                                                          ----------           --------
Commitments and contingencies                                                      -                  -
Minority interest in other partnerships                                        6,625             10,386
Minority interest in Operating Partnership                                    63,366             58,777

Stockholders' equity:
  Class A Common Stock, $.01 par value, 150,000,000 shares
    authorized, 22,042,809 and 14,980,441 shares issued and outstanding          221                150
  Class B Common Stock, $.01 par value, 425,000 shares
    authorized, 325,000 shares issued and outstanding                              3                  3
  Preferred stock, $.01 par value, 10,000,000 authorized, 
    none issued and outstanding                                                    -                  -
  Additional paid-in capital                                                 417,487            236,791
  Accumulated deficit                                                        (21,631)           (14,055)
  Notes due on Common Stock purchases                                         (7,603)            (7,140)
                                                                          ----------           --------
                                                                             388,477            215,749
                                                                          ----------           --------
                                                                          $1,166,275           $827,673
                                                                          ----------           --------
                                                                          ----------           --------
</TABLE>





See accompanying notes to consolidated financial statements.

                                       3
<PAGE>
                                      
                 APARTMENT INVESTMENT AND MANAGEMENT COMPANY
                     CONSOLIDATED STATEMENTS OF INCOME
                   (In Thousands, Except Per Share Data)
                                (Unaudited)

<TABLE>
                                                                    FOR THE QUARTER ENDED         FOR THE SIX MONTHS ENDED   
                                                                ----------------------------    ---------------------------- 
                                                                JUNE 30, 1997  JUNE 30, 1996    JUNE 30, 1997  JUNE 30, 1996 
                                                                -------------  -------------    -------------  ------------- 
<S>                                                             <C>            <C>              <C>            <C>           
RENTAL PROPERTY OPERATIONS
Rental and other property revenues                                $ 41,679        $23,801          $ 79,719        $46,252 
Property operating expenses                                        (16,704)        (9,449)          (31,160)       (18,153)
Owned property management expense                                   (1,413)          (679)           (2,734)        (1,339)
                                                                  --------        -------          --------       -------- 
Income from property operations before depreciation                 23,562         13,673            45,825         26,760 
Depreciation                                                        (7,591)        (4,590)          (15,046)        (9,060)
                                                                  --------        -------          --------       -------- 
Income from property operations                                     15,971          9,083            30,779         17,700 
                                                                  --------        -------          --------       -------- 

SERVICE COMPANY BUSINESS
Management fees and other income                                     3,161          1,877             5,605          3,725 
Management and other expenses                                       (1,223)        (1,204)           (2,643)        (2,464)
Corporate overhead allocation                                         (147)          (147)             (294)          (296)
Amortization of management company goodwill                           (237)          (116)             (474)          (230)
Other assets depreciation and amortization                             (73)           (44)             (161)           (92)
                                                                  --------        -------          --------       -------- 
Income from service company business                                 1,481            366             2,033            643 
Minority interests in service company business                          (1)           (16)               (2)            (2)
                                                                  --------        -------          --------       -------- 
Company's share of income from service company business              1,480            350             2,031            641 
                                                                  --------        -------          --------       -------- 

GENERAL AND ADMINISTRATIVE EXPENSES                                   (433)          (226)             (784)          (549)
INTEREST EXPENSE                                                   (11,152)        (5,530)          (20,604)       (10,925)
INTEREST INCOME                                                        834             97             1,341            211 
                                                                  --------        -------          --------       -------- 
INCOME BEFORE MINORITY INTERESTS AND EQUITY IN LOSSES OF
  UNCONSOLIDATED ENTITIES                                            6,700          3,774            12,763          7,078
MINORITY INTEREST IN OTHER PARTNERSHIPS                               (196)             -              (565)             - 
EQUITY IN LOSSES OF UNCONSOLIDATED PARTNERSHIPS                       (379)             -              (379)             - 
EQUITY IN LOSSES OF UNCONSOLIDATED SUBSIDIARY                          (86)             -               (86)             - 
                                                                  --------        -------          --------       -------- 
INCOME BEFORE MINORITY INTEREST IN OPERATING
  PARTNERSHIP AND EXTRAORDINARY ITEM                                 6,039          3,774            11,733          7,078 
Minority interest in Operating Partnership                            (775)          (629)           (1,616)        (1,123)
                                                                  --------        -------          --------       -------- 
INCOME BEFORE EXTRAORDINARY ITEM                                     5,264          3,145            10,117          5,955 
Extraordinary item - early extinguishment of debt                        -              -              (269)             - 
                                                                  --------        -------          --------       -------- 
NET INCOME                                                        $  5,264        $ 3,145          $  9,848       $  5,955 
                                                                  --------        -------          --------       -------- 
                                                                  --------        -------          --------       -------- 
NET INCOME PER COMMON SHARE AND COMMON
SHARE EQUIVALENT:
    Income before extraordinary item                              $   0.26        $  0.26          $   0.54       $   0.49 
    Extraordinary item                                                   -              -             (0.01)             - 
                                                                  --------        -------          --------       -------- 
    Net income                                                    $   0.26        $  0.26          $   0.53       $   0.49 
                                                                  --------        -------          --------       -------- 
                                                                  --------        -------          --------       -------- 

DIVIDENDS PAID PER COMMON SHARE                                   $ 0.4625         $0.425          $  0.925       $  0.850 
                                                                  --------        -------          --------       -------- 
                                                                  --------        -------          --------       -------- 

WEIGHTED AVERAGE SHARES AND COMMON SHARE
  EQUIVALENTS OUTSTANDING                                           20,504         12,217            18,559         12,039 
                                                                  --------        -------          --------       -------- 
                                                                  --------        -------          --------       -------- 
</TABLE>




See accompanying notes to consolidated financial statements.

                                       4 
<PAGE>

                     APARTMENT INVESTMENT AND  MANAGEMENT COMPANY
                         CONSOLIDATED STATEMENTS OF CASH FLOW
                                    (In Thousands)
                                     (Unaudited)

<TABLE>
                                                                        Six Months Ended    Six Months Ended
                                                                          June 30, 1997       June 30, 1996
                                                                        ----------------    ----------------
<S>                                                                     <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net Income                                                                 $   9,848          $  5,955
                                                                             ---------          --------
  Adjustments to reconcile net income to net cash provided
   by operating activities:
    Depreciation and amortization                                               17,067             9,739
    Minority interest in Operating Partnership                                   1,616             1,123
    Minority interests in other partnerships                                       565               -
    Equity in losses of unconsolidated partnerships                                379               -
    Equity in losses of unconsolidated subsidiary                                   86               -
    Extraordinary loss on early extinguishment of debt                             269               -
    (Increase) decrease from changes in operating assets:
      Restricted cash                                                              814             8,464
      Accounts receivable                                                       (1,742)             (293)
      Other assets                                                              (8,707)             (439)
    Increase (decrease) from changes in operating liabilities:
      Accounts payable, accrued and other liabilities                            3,219               (45)
      Resident security deposits and prepaid rents                               1,621               705
                                                                             ---------          --------
        Total adjustments                                                       15,187            19,254
                                                                             ---------          --------
        Net cash provided by operating activities                               25,035            25,209
                                                                             ---------          --------

CASH FLOWS FROM INVESTING ACTIVITIES
  Purchase of real estate                                                      (52,195)           (9,395)
  Purchase of general and limited partnership interests                        (45,426)              -
  Additions to property held for sale                                             (354)              -
  Capital replacements                                                          (2,915)           (2,385)
  Initial capital expenditures                                                  (2,716)           (1,630)
  Construction in progress and capital enhancements                             (3,766)           (4,351)
  Purchase of office equipment and leasehold improvements                         (762)             (313)
                                                                             ---------          --------
        Net cash used in investing activities                                 (108,134)          (18,074)
                                                                             ---------          --------

CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from issuance of Class A Common Stock,
   net of underwriting and offering costs                                      114,335              (232)
  Principal repayments received on notes due from Officers
   on Class A Common Stock purchases                                            11,619               -
  Proceeds from secured notes payable borrowings                                86,111                56
  Proceeds from secured tax-exempt bond financing                                  -              58,010
  Net borrowings (paydowns) on Credit Facility                                  26,100              (828)
  Net proceeds from unsecured short-term financing                              20,500               -
  Principal repayments on secured notes payable                                 (2,554)           (1,919)
  Principal repayments on secured tax-exempt bond financing                       (698)          (48,140)
  Principal repayments on secured short-term financing                        (146,261)              -
  Payment of loan costs, net of proceeds from interest rate hedge                2,214            (2,301)
  Payment of common stock dividends                                            (17,424)          (10,199)
  Payment of distributions to minority interest in Operating Partnership        (2,492)           (1,633)
                                                                             ---------          --------
    Net cash provided by (used in) financing activities                         91,450            (7,186)
                                                                             ---------          --------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                             8,351               (51)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                13,170             2,379
                                                                             ---------          --------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                   $  21,521          $  2,328
                                                                             ---------          --------
                                                                             ---------          --------
</TABLE>

See accompanying notes to consolidated financial statements.

                                      5

<PAGE>
               APARTMENT INVESTMENT AND MANAGEMENT COMPANY
                  Consolidated Statements of Cash Flow
      (In Thousands Except Share and Operating Partnership Unit Data)

NON CASH INVESTING AND FINANCING ACTIVITIES

PURCHASE OF REAL ESTATE
Secured notes payable assumed in connection with
 purchase of real estate                                          $55,446
Real estate contributed in exchange for 497,794
 Operating Partnership Units                                       13,876
                                                                  -------
                                                                  $69,322
                                                                  -------
                                                                  -------
PURCHASE OF 51.3% INTEREST IN NHP INCORPORATED

In May 1997, the Company acquired 2,866,071 shares of NHP Incorporated's 
("NHP") common stock in exchange for 2,142,857 shares of the Company's Class 
A Common Stock with a recorded value of $57,321.  Subsequent to the purchase, 
the Company contributed the NHP common stock to AIMCO/NHP Holdings, Inc. 
("ANHI"), an unconsolidated subsidiary formed in April 1997, in exchange for 
all of the shares of ANHI's nonvoting preferred stock, representing a 95% 
economic interest in ANHI.

Concurrent with this contribution, ANHI obtained a loan in the amount of 
$72,600, and used the proceeds from the loan to purchase 3,630,002 additional 
shares of NHP common stock. Upon the completion of this transaction, ANHI 
owned 6,496,073 shares of NHP common stock, representing 51.3% of NHP's 
outstanding common stock as of May 31, 1997.

PURCHASE OF GENERAL AND LIMITED PARTNERSHIP INTERESTS, CAPTIVE INSURANCE
SUBSIDIARY AND OTHER ASSETS

The historical cost of the assets and the liabilities assumed in connection 
with the purchase of NHP Partners, Inc., NHP Partners Two Limited Partners and 
their subsidiaries (the "NHP Real Estate Companies") (see Note 6) were as 
follows:

    Real estate, net                                       $101,341
    Investment in real estate partnerships                   (9,382)
    Restricted cash                                           2,946
    Accounts receivable                                      12,784
    Other assets                                              3,495
    Secured notes payable                                   (83,667)
    Accounts payable, accrued and other liabilities         (37,482)
    Resident security deposits and prepaid rent                (416)

REDEMPTION OF OPERATING PARTNERSHIP UNITS

During the six months ended June 30, 1997, 544,694 Operating Partnership units 
with a recorded value of $8,447 were redeemed in exchange for an equal number 
of shares of Class A Common Stock.

PROPERTY HELD FOR SALE

In the second quarter of 1997, the Company entered into contracts to sell 
multifamily properties with a net book value of $19,072.  These assets were 
reclassified as property held for sale.

ISSUANCE OF NOTES RECEIVABLE DUE FROM OFFICERS

During the six months ended June 30, 1997, the Company issued notes receivable 
from officers for a total of $665 in connection with the purchase of 25,000 
shares of Class A Common Stock.

OTHER

During the six months ended June 30, 1997, the Company reclassified $1,323 of 
Other assets to Real estate as a purchase price allocation adjustment.  In 
addition, the Company wrote off $4,065 of Other assets allocable to limited 
partners in partnerships controlled by the Company, to Minority interest in 
other partnerships.

During the six months ended June 30, 1997, the Operating Partnership issued an 
additional 1,333 Operating Partnership units with a recorded value of $36 in 
connection with the purchase of certain partnership interests in 1996.

                                     6
<PAGE>

                 APARTMENT INVESTMENT AND MANAGEMENT COMPANY
                  Notes to Consolidated Financial Statements
                                June 30, 1997
                                 (Unaudited)


NOTE 1 - ORGANIZATION

         Apartment Investment and Management Company, a Maryland corporation
         incorporated on January 10, 1994 ("AIMCO" and together with its
         subsidiaries and other controlled entities, the "Company") acts as
         sole general partner of AIMCO Properties, L.P. (the "Operating
         Partnership") through AIMCO-GP, Inc. and AIMCO-LP, Inc., wholly-owned
         subsidiaries which hold all of the Company's general and limited
         partnership interests in and majority ownership of the Operating
         Partnership.

         At June 30, 1997, AIMCO had 22,042,809 shares of Class A Common
         Stock outstanding and the Operating Partnership had 3,354,940
         Operating Partnership units ("OP Units") outstanding, for a combined
         total of 25,397,749 shares and OP Units in the Operating Partnership. 
         The Company held an 87% interest in the Operating Partnership as of 
         June 30, 1997.

         At June 30, 1997, the Company owned or controlled 27,056 apartment
         units in 107 properties, held an equity interest in 88,690 units in
         537 properties and managed an additional 70,213 apartment units in 387
         properties for third party owners and affiliates, bringing the total
         managed portfolio to 185,959 apartment units in 1,031 properties
         located in 40 states, the District of Columbia and Puerto Rico.

NOTE 2 - BASIS OF PRESENTATION

         The accompanying consolidated financial statements include the
         accounts of AIMCO, the Operating Partnership, majority owned
         subsidiaries and controlled real estate limited partnerships.  The
         Company operates its service company business through Property Asset
         Management Services, L.P. ("PAMS, L.P.").  The Operating Partnership
         owns a 1% general partnership interest in PAMS, L.P., which provides 
         the Operating Partnership with control of PAMS, L.P.  The 99% limited
         partner of PAMS, L.P. is Property Asset Management Services, Inc.
         ("PAMS, Inc.").  The Operating Partnership owns all of the non-voting
         preferred stock of PAMS, Inc., representing a 95% economic interest.
         As a result of the control held by the Operating Partnership in PAMS,
         L.P., the service company business is consolidated.

         Interests held by holders of OP Units are reflected as Minority 
         interest in Operating Partnership.  Interests held by limited partners
         in real estate partnerships controlled by the Company are reflected as
         Minority interest in other partnerships.

         AIMCO/NHP Holdings, Inc. ("ANHI") is an unconsolidated subsidiary of
         the Company which owns 6,496,073 shares of common stock of NHP
         Incorporated ("NHP"), representing 51.3% of the shares outstanding as
         of May 31, 1997 (see Note 5).  The Operating Partnership owns a 95%
         economic interest in ANHI through its ownership of 100% of the 
         non-voting preferred stock of ANHI (the "ANHI Preferred Stock").  
         Certain directors and officers of AIMCO own a 5% economic interest in
         ANHI through their ownership of all of its outstanding shares of
         common stock.  As a result of the controlling ownership interest in
         ANHI held by such directors and officers, the Company accounts for its
         interest in ANHI on the equity method.

                                     7
<PAGE>

                APARTMENT INVESTMENT AND MANAGEMENT COMPANY
           Notes to Consolidated Financial Statements (continued)


NOTE 2 - BASIS OF PRESENTATION (CONTINUED)

         In connection with the purchase of the NHP Real Estate Companies, the
         Company purchased controlling interests in nine properties with 1,874
         apartments units which are presented on a consolidated basis (see
         Notes 3 and 6).  In addition, the Company purchased non-controlling
         interests in partnerships which own 525 properties with 85,785
         apartment units (see Note 6).  The Company believes that it does not
         possess the power to control these partnerships in which it holds a
         general partner interest but owns less than a 50% interest in the
         partnership.  The terms of these partnership agreements specify that
         the general partner must obtain the prior approval of a majority 
         of the limited partners in order to implement major decisions regarding
         the disposal of real estate owned by the partnership.  Therefore, 
         the Company has used the equity method of accounting for these 
         partnerships. The Company's interest in these properties is reflected 
         as Investment in real estate partnerships.  The acquisition of the NHP
         Real Estate Companies was accounted for as a purchase whereby the 
         assets and liabilities were adjusted to estimated fair market value, 
         based upon preliminary estimates, which are subject to change as 
         additional information is obtained.

         The accompanying unaudited consolidated financial statements of the
         Company as of June 30, 1997 and for the three and six months ended
         June 30, 1997 and 1996 have been prepared in accordance with
         generally accepted accounting principles for interim financial
         information.  Accordingly, they do not include all of the information
         and footnotes required by generally accepted accounting principles for
         complete financial statements.  In the opinion of management, all
         adjustments considered necessary for a fair presentation have been
         included and all such adjustments are of a recurring nature.

         The consolidated financial statements should be read in conjunction
         with the audited consolidated financial statements and notes thereto
         included in the Annual Report on Form 10-K for the year ended December
         31, 1996.  It should be understood that accounting measurements at
         interim dates inherently involve greater reliance on estimates than at
         year end.  The results of operations for the interim periods presented
         are not necessarily indicative of the results for the entire year.

         Certain reclassifications have been made in the December 31, 1996
         balance sheet to conform to the current period presentation.

NOTE 3 - REAL ESTATE

         During the six months ended June 30, 1997, the Company purchased or
         acquired control of 13 properties as described below.  The cash
         portions of the acquisitions were funded with short-term unsecured
         financings, borrowings under the Company's Credit Facility or with
         working capital.

         The Company acquired the following multi-family apartment properties
         in unrelated transactions during the six months ended June 30, 1997.
         The aggregate consideration paid by the Company of $121.5 million
         consisted of $52.2 million in cash (provided by unsecured short term
         bridge financing and working capital), 497,794 in OP Units with a
         total recorded value of $13.9 million and the assumption of $55.4
         million of secured long-term indebtedness.

                                     8
<PAGE>

                APARTMENT INVESTMENT AND MANAGEMENT COMPANY
           Notes to Consolidated Financial Statements (continued)


NOTE 3 - REAL ESTATE (CONTINUED)

         Date                                                         Number
         Acquired   Property                        Location         of Units
         --------   --------                        --------         --------
         4/97       Bay Club                        Aventura, FL        702
         6/97       Stonebrook                      Orlando, FL         244
         6/97       Tustin Woods/Californian*       Tustin, CA          292
         6/97       The Vinings at the Waterways    Aventura, FL        180
                                                                      -----
                                                                      1,418
                                                                      -----
                                                                      -----

         *The Company acquired a 45,000 square foot retail complex as part of
         the Tustin Woods/Californian acquisition.

         In connection with the acquisition of the NHP Real Estate Companies
         (see Note 6), the Company acquired a controlling interest in nine
         partnerships (the "Controlled NHP Partnerships"), which own nine
         properties with 1,874 units.  The portion of the aggregate purchase 
         price for the NHP Real Estate Companies allocated to these general 
         and limited partnership interests was approximately $101.3 million,
         including the assumption of approximately $83.7 million of mortgage 
         indebtedness.  Through its ownership, the Company has the ability to 
         refinance or sell the properties held by the Controlled NHP 
         Partnerships.

         Date                                                         Number
         Acquired   Property                     Location            of Units
         --------   --------                     --------            --------
         5/97       Elm Creek                    Chicago, IL            372
         5/97       Arbor Crossing               Atlanta, GA            240
         5/97       Sandpiper Cove               West Palm Beach, FL    416
         5/97       Lake Crossing                Atlanta, GA            300
         5/97       Tara Bridge                  Atlanta, GA            220
         5/97       Cambridge Heights            Natchez, MS             94
         5/97       Newberry Park                Chicago, IL             84
         5/97       Pride Gardens                Jackson, MS             76
         5/97       SummerChase                  Fort Smith, AR          72
                                                                      -----
                                                                      1,874
                                                                      -----
                                                                      -----

NOTE 4 - PROPERTY HELD FOR SALE

         Property held for sale primarily represents five multi-family
         apartment properties with a net book value at June 30, 1997 of $19.1
         million, which are currently under contract for sale, and $6.8 million
         of other assets.  The five multi-family properties have been
         reclassified from Real estate to Property held for sale.  Property
         held for sale is recorded at the lower of cost or estimated sales
         price less selling costs.

NOTE 5 - INVESTMENT IN UNCONSOLIDATED SUBSIDIARY

         In May 1997, the Company acquired 2,866,071 shares of NHP common 
         stock from Demeter Holdings ("Demeter"), Capricorn Investors, L.P. 
         ("Capricorn") and certain of Capricorn's limited partners 
         (collectively, the "NHP Sellers") in exchange for 2,142,857 shares
         of the Company's Class A Common Stock with a recorded value of $57.3
         million.  Subsequent to the purchase, the Company contributed the NHP
         common stock to ANHI, in exchange for all of the shares of ANHI's
         non-voting preferred stock, representing a 95% economic interest in
         ANHI.

                                     9
<PAGE>

              APARTMENT INVESTMENT AND MANAGEMENT COMPANY
         Notes to Consolidated Financial Statements (continued)

NOTE 5 - INVESTMENT IN UNCONSOLIDATED SUBSIDIARY (CONTINUED)

         Concurrently, ANHI obtained a loan in the amount of $72.6 million, and
         used the proceeds from the loan to purchase 3,630,002 additional
         shares of NHP common stock from the NHP Sellers.  Upon the completion 
         of this transaction, ANHI owned 6,496,073 shares of NHP common 
         stock, representing 51.3% of NHP's outstanding common stock as of 
         May 31, 1997.

         NHP provides a broad array of real estate services, including 
         property management and asset management as well as a group of 
         related services including equity investments, purchasing, risk 
         management and home health care.  NHP also has controlling interests 
         in partnerships which own 12 apartment properties consisting of 2,905 
         apartment units.

         Summarized balance sheet and statement of operations information for
         ANHI, including the accounts of NHP, as of June 30, 1997 and for the
         period from April 14, 1997 (inception) through June 30, 1997
         (representing operations for the period from May 3, 1997, the date of
         purchase of 51.3% of NHP common stock to June 30, 1997) follows (in
         thousands):


         SUMMARIZED BALANCE SHEET INFORMATION

                                                           JUNE 30, 1997
                                                           -------------
         Total assets                                           $356,179
         Total liabilities                                       261,613
         Minority interest                                        37,335
         Stockholders' equity                                     57,231

         SUMMARIZED STATEMENT OF OPERATIONS

                                                         FOR THE PERIOD
                                                          FROM APRIL 14
                                                         (INCEPTION) TO
                                                          JUNE 30, 1997
                                                         ---------------
         Income from property operations                     $    684
         Income from property management activities             3,872
         Interest expense, net of interest income              (2,546)
                                                             --------
         Income before income taxes and minority interest       2,010
         Income tax provision                                    (940)
         Minority interest in NHP                              (1,568)
                                                             --------
         Loss from continuing operations                         (498)
         Discontinued operations, net of tax                      408
                                                             --------
         Net loss                                             $   (90)
                                                             --------
                                                             --------
         Loss attributable to preferred stockholder           $   (86)
                                                             --------
                                                             --------
         Loss attributable to common stockholders             $    (4)
                                                             --------
                                                             --------

                                     10
<PAGE>

                 APARTMENT INVESTMENT AND MANAGEMENT COMPANY
            Notes to Consolidated Financial Statements (continued)

NOTE 6 - INVESTMENT IN REAL ESTATE PARTNERSHIPS

         In June 1997, the Company completed the acquisition of the NHP Real
         Estate Companies from entities owned by Demeter, Phemus Corporation
         (an affiliate of Demeter), Capricorn, and Mr. J. Roderick Heller, III,
         the Chairman, President and CEO of NHP, for $54.8 million in cash and 
         warrants to purchase 399,999 shares of AIMCO Class A Common Stock at 
         an exercise price of $36 per share.  The NHP Real Estate Companies 
         own interests in partnerships that own 534 conventional and
         affordable multi-family apartment properties containing 87,659
         apartment units (the "NHP Properties"), a captive insurance company
         and other related assets. A substantial majority of the NHP Properties
         are currently managed by NHP pursuant to a long-term agreement.  Nine
         of the apartment properties, containing 1,874 apartment units, are
         presented on a consolidated basis due to the control held by the
         Company.  The remaining 525 apartment properties containing 85,785
         apartment units are presented under the equity method.

         The Company is currently engaged in a reorganization of its interests
         in the NHP Real Estate Companies, which will result in the majority of
         the assets of the NHP Real Estate Companies being owned by an
         unconsolidated limited partnership in which the Operating Partnership
         will hold a 99% limited partnership interest and certain directors and
         officers of AIMCO will, directly or indirectly, hold a 1% general
         partnership interest.

NOTE 7 - SECURED LONG-TERM FINANCING

         In April 1997, 23 partnerships controlled by the Company completed a
         $108 million refinancing of its secured, short-term, floating rate
         indebtedness with secured, 20-year, all-in fixed interest rate of
         7.6%, fully amortizing debt (see Note 8).  The loans are secured by 27
         multifamily properties owned by such partnerships. In connection with
         this refinancing, the Company received proceeds of $3.4 million from
         two interest rate swaps accounted for as a hedge.  The gain on the
         swaps was deferred and will be amortized over the 20 year life of the
         debt.

         During the six months ended June 30, 1997, the Company assumed $55.4
         million in notes payable secured by first trust deeds in connection
         with the purchases of the Bay Club and Stonebrook apartments.

         In connection with the acquisition of the NHP Real Estate Companies,
         the Company has consolidated long-term indebtedness totaling $83.7
         million which is secured by nine properties held by partnerships in
         which the Company purchased a controlling interest.  The indebtedness
         bears interest at fixed rates ranging from 8.24% to 10.0% and matures
         at various dates through 2029.

NOTE 8 - SECURED SHORT-TERM FINANCING

         In February 1997, the Company repaid $25.6 million of floating rate
         indebtedness and $8.5 million of borrowings on the variable rate
         revolving credit facility with Bank of America (the "Credit Facility")
         with proceeds from a public offering of shares of Class A Common Stock
         (see Note 10).  In addition, the Company used $5.1 million of
         restricted cash, which was held in escrow at December 31, 1996, to 
         repay indebtedness assumed in connection with the acquisition of the
         Chesapeake Apartments in December 1996.

         In March 1997, the Company paid down the Credit Facility by $11.4
         million with funds received in connection with the repayment by
         executive officers of notes due to the Company (see Note 10).

                                     11
<PAGE>

                 APARTMENT INVESTMENT AND MANAGEMENT COMPANY
            Notes to Consolidated Financial Statements (continued)

NOTE 8 - SECURED SHORT-TERM FINANCING (CONTINUED)

         In April 1997, the Company repaid $115.5 million of secured short-term
         indebtedness with borrowings under the Company's Credit Facility and
         proceeds from the $108 million refinancing (see Note 7).

         In May 1997, the Company increased its maximum amount available under
         the Credit Facility from $50 million to $100 million.  The interest
         rate is LIBOR plus 1.45% unless borrowings exceed 60% of the aggregate
         collateral value, in which case, the interest rate is LIBOR plus 1.70%.
         The Credit Facility matures in August 1998 and, subject to certain 
         customary conditions, the outstanding balance may be converted to a 
         three year term loan.  As borrowings exceeded 60% of the aggregate 
         collateral value during the quarter ended June 30, 1997, the interest 
         rate charged on the outstanding borrowings was LIBOR plus 1.70% 
         (7.45% at June 30, 1997).

         The Company had outstanding borrowings under the Credit Facility at
         June 30, 1997 of $70.9 million and $1.0 million of other secured
         short-term financing.  The outstanding balance under the Credit
         Facility was repaid in August 1997 with proceeds received from the
         sale of Convertible Preferred Stock of the Company (see Note 15).

         In March 1997, the Company entered into an interest rate swap 
         agreement with a major investment banking company having a notional 
         principal amount of $100 million, in anticipation of refinancing 
         certain floating rate indebtedness to long term fixed-rate 
         indebtedness in the third quarter of 1997.  The interest rate swap 
         agreement matures on September 25, 1997 and fixed the twelve year 
         treasury rate at 6.94%.  Based on the fair value of the interest rate 
         swap at June 30, 1997, the Company has a potential loss of 
         approximately $3.4 million, which is expected to be amortized over 
         the life of the refinanced debt.

NOTE 9 - UNSECURED SHORT-TERM FINANCING

         The Company repaid $12.5 million incurred in connection with the
         purchase in 1996 of interests in limited partnerships with proceeds
         from a public offering of shares of Class A Common Stock completed in
         February 1997 (see Note 10).

         In April and June 1997, the Company borrowed an aggregate of $33.0
         million in connection with the purchase of two properties.  The loans
         are unsecured, bear interest at rates ranging from LIBOR plus 1.75% to
         LIBOR plus 2.0%, and are unconditionally guaranteed by the Company.

NOTE 10 - STOCKHOLDERS' EQUITY

         In February 1997, the Company completed a public offering of 2,015,000
         shares of AIMCO Class A Common Stock (including 15,000 shares subject 
         to the underwriter's overallotment option) at a public offering price 
         of $26.75 per share.  The net proceeds of approximately $51 million 
         were used to repay a portion of the Company's indebtedness incurred 
         in connection with acquisitions completed in November and December 
         1996.

         In March 1997, certain executive officers of the Company (or entities
         controlled by them) repaid $11.4 million of their $18.6 million in
         notes payable to the Company which were executed for the purchase in 
         1996 of 895,250 shares of AIMCO Class A Common Stock by these executive
         officers.

                                     12
<PAGE>
                 APARTMENT INVESTMENT AND MANAGEMENT COMPANY
            Notes to Consolidated Financial Statements (continued)

NOTE 10 - STOCKHOLDERS' EQUITY (CONTINUED)

          In May 1997, the Company sold 2.3 million shares of AIMCO Class A 
          Common Stock at an average price of $28 per share in two public 
          offerings.  The net proceeds of approximately $63 million were used 
          to repay the then outstanding indebtedness under the Company's Credit
          Facility of $56 million and to provide working capital of $7 million.

NOTE 11 - EARNINGS PER SHARE

          In February 1997, the Financial Accounting Standards Board issued
          Statement of Financial Accounting Standards No. 128, "Earnings per
          Share" ("Statement 128") which specifies the computation, presentation
          and disclosure requirements for basic earnings per share and diluted
          earnings per share.

          Management believes that adoption of Statement 128 will not have a
          material effect on earnings per share of the Company.

NOTE 12 - REGISTRATION STATEMENTS

          In May 1997, AIMCO filed a shelf registration statement with the 
          Securities and Exchange Commission (the "SEC") which provides for the
          offering on a delayed or continuous basis of debt securities, 
          preferred stock and AIMCO Class A Common Stock with an aggregate value
          of up to $1 billion.  The shelf registration statement was declared 
          effective in May 1997.

NOTE 13 - COMMITMENTS

          On April 21, 1997, the Company entered into an Agreement and Plan of
          Merger (the "Merger Agreement") with NHP and AIMCO/NHP Acquisition
          Corp., a Delaware corporation and a wholly owned subsidiary of AIMCO
          ("Merger Sub").  Pursuant to the Merger Agreement, the Merger Sub will
          be merged with and into NHP (the "Merger"), with NHP being the 
          surviving corporation after the Merger and becoming a wholly owned 
          subsidiary of the Company.  Upon consummation of the Merger, each 
          outstanding share of NHP common stock, other than the NHP common 
          stock held by NHP as treasury stock, the Company or Merger Sub, will 
          be converted into the right to receive, at the election of the holder,
          either:  (i) 0.74766 shares of AIMCO Class A Common Stock ("Stock 
          Consideration"); or (ii) a combination of 0.37383 shares of AIMCO 
          Class A Common Stock and $10 in cash ("Mixed Consideration").  The 
          Merger requires the affirmative vote of: (i) a majority of the 
          outstanding shares of NHP common stock and (ii) at least 66 2/3% of 
          the outstanding shares of NHP common stock, excluding shares deemed 
          to be owned by the Company or its affiliates.  In addition, under the
          rules of the New York Stock Exchange, the issuance of shares of 
          AIMCO Class A Common Stock in the Merger requires the affirmative 
          vote of a majority of the votes cast at a meeting of the Company 
          at which the total votes cast represent over 50% of all shares of 
          AIMCO Class A Common Stock entitled to vote thereon.

          In accordance with the Merger Agreement, on May 9, 1997, NHP
          distributed to each stockholder of record as of May 2, 1997, one right
          ("Right") for each outstanding share of NHP common stock.  Each Right
          entitles the holder thereof to receive, subject to certain conditions,
          on the earlier of the effective time of the Merger, or December 1,
          1997 if the Merger has not yet occurred, one third of a share of the
          WMF Group, Ltd., a wholly-owned subsidiary of NHP ("WMF") (the "WMF 
          Spin-off").  If the distribution of WMF stock has not occurred by 
          December 1, 1997, the holders of the Rights may receive an additional
          cash amount equal to $3.05 for each share of NHP common stock held 
          by them.

          The Merger Agreement provides that NHP will contribute cash to 
          WMF, forgive indebtedness of WMF to NHP, or any combination 
          thereof, in an aggregate amount equal to NHP's best estimate 
          (subject to AIMCO's reasonable approval) of the amount by which (i) 
          NHP's earnings before interest, taxes, depreciation and 
          amortization, less the amount of cash payments made or obligated to 
          be made in respect of taxes and interest, and $500,000 per month 
          for the period from February 1, 1997 to the Merger, or December 1, 
          1997, if the Merger has not yet occurred, exceeds (ii) the 
          termination, severance and transaction costs incurred by NHP with 
          respect to the Merger and the WMF Spin-Off during that same period.
         
                                     13 
<PAGE>
                  APARTMENT INVESTMENT AND MANAGEMENT COMPANY
            Notes to Consolidated Financial Statements (continued)

NOTE 14 - PRO FORMA FINANCIAL STATEMENTS

          During the six months ended June 30, 1997, the Company purchased the
          NHP Real Estate Companies and, through an unconsolidated subsidiary,
          purchased a 51.3% interest in NHP.  The following unaudited Pro Forma
          Condensed Consolidated Statements of Operations for the six months 
          ended June 30, 1997 and 1996 have been prepared as if the above 
          described transactions had occurred at the beginning of the period 
          being reported on.  The following Pro Forma Financial Information is 
          based, in part, on the following historical financial statements: 
          (i) the unaudited financial data of the Company for the six months 
          ended June 30, 1997 and 1996; (ii) the unaudited Consolidated 
          Financial Statements of NHP for the six months ended June 30, 1997 and
          1996 (which have been restated to reflect NHP's subsidiary, WMF Group,
          Ltd., as a discontinued operation); and (iii) the unaudited Combined 
          Financial Statements of the NHP Real Estate Companies for the six 
          months ended June 30, 1997 and 1996.

          The pro forma financial statements are not necessarily indicative of
          what the Company's results of operations would have been assuming the
          completion of the described transactions at the beginning of the
          periods indicated, nor does it purport to project the Company's
          results of operations for any future period.

           PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                     (IN THOUSANDS EXCEPT PER SHARE DATA)
                                 (UNAUDITED)
<TABLE>
                                                                     FOR THE SIX MONTHS ENDED   
                                                                   JUNE 30, 1997  JUNE 30, 1996 
                                                                   -------------  ------------- 
         <S>                                                       <C>            <C>           
         RENTAL PROPERTY OPERATIONS
         Rental and other property revenues                          $ 86,378       $ 54,178 
         Property operating expenses                                  (34,102)       (22,452)
         Owned property management expense                             (3,016)        (1,669)
                                                                     --------       -------- 
         Income from property operations before depreciation           49,260         30,057 
         Depreciation                                                 (16,392)       (10,589)
                                                                     --------       -------- 
         Income from property operations                               32,868         19,468 
                                                                     --------       -------- 
         SERVICE COMPANY BUSINESS
         Management fees and other income                               7,618          7,014 
         Management and other expenses                                 (6,046)        (5,488)
         Corporate overhead allocation                                   (294)          (296)
         Amortization of management company goodwill                     (474)          (230)
         Other assets depreciation and amortization                      (161)           (92)
                                                                     --------       -------- 
         Income from service company business                             643            908 
         Minority interests in service company business                    (2)            (2)
                                                                     --------       -------- 
         Company's share of income from service company business          641            906 
                                                                     --------       -------- 
         GENERAL AND ADMINISTRATIVE EXPENSES                             (406)          (549)
         INTEREST EXPENSE                                             (25,626)       (16,546)
         INTEREST INCOME                                                1,881          1,469 
                                                                     --------       -------- 
         INCOME BEFORE MINORITY INTERESTS AND EQUITY
           IN LOSSES OF UNCONSOLIDATED ENTITIES                         9,358          4,748
         MINORITY INTEREST IN OTHER PARTNERSHIPS                       (1,327)           255 
         EQUITY IN LOSSES OF UNCONSOLIDATED PARTNERSHIPS               (3,599)        (5,377)
         EQUITY IN EARNINGS (LOSSES) OF UNCONSOLIDATED SUBSIDIARY        (549)           105 
                                                                     --------       -------- 
         INCOME BEFORE MINORITY INTEREST IN OPERATING PARTNERSHIP
            AND EXTRAORDINARY ITEM                                      3,883           (269)
         Minority interest in Operating Partnership                      (510)            37 
                                                                     --------       -------- 
         INCOME BEFORE EXTRAORDINARY ITEM                               3,373           (232)
         Extraordinary item - early extinquishment of debt               (269)             - 
                                                                     --------       -------- 
         NET INCOME                                                  $  3,104       $   (232)
                                                                     --------       -------- 
                                                                     --------       -------- 
         NET INCOME PER COMMON SHARE AND COMMON SHARE EQUIVALENT     $   0.15       $  (0.02)
                                                                     --------       -------- 
                                                                     --------       -------- 
         WEIGHTED AVERAGE COMMON SHARES AND COMMON SHARE
            EQUIVALENTS OUTSTANDING                                    20,027         14,182 
                                                                     --------       -------- 
                                                                     --------       -------- 
</TABLE>
                                       14 
<PAGE>
                     APARTMENT INVESTMENT AND MANAGEMENT COMPANY
                Notes to Consolidated Financial Statements (continued)


NOTE 15 - SUBSEQUENT EVENTS

          PRELIMINARY PROXY FILED

          In July 1997, pursuant to the requirements of the Securities Exchange
          Act of 1934, the Company and NHP filed a preliminary Joint Proxy
          Statement/Prospectus (the "Proxy Statement") on a confidential basis
          with the SEC relating to the proposed Merger.  The SEC is currently 
          reviewing the Proxy Statement and, as a result of that review, may 
          request that changes be made to the information contained therein.  
          In such event, the Company expects that it would amend the 
          information included herein by making the corresponding changes.

          PURCHASE OF SAWGRASS APARTMENTS

          In July 1997, the Company purchased Sawgrass apartments, a 208-unit
          apartment community located in Orlando, Florida.  The purchase price
          was $10.1 million, which includes $0.5 million that the Company has
          budgeted for initial capital expenditures and closing costs.  The cash
          purchase price was funded with short-term bridge financing.  The
          bridge financing bears interest at LIBOR plus 3.0% and matures on
          November 1, 1997.

          SALE OF 1.1 MILLION SHARES TO SENIOR MANAGEMENT

          In July 1997, pursuant to the Company's 1997 Stock Award and Incentive
          Plan, the Company sold 1.1 million newly issued shares of AIMCO's
          Class A Common Stock at a price of $30 per share, the closing price of
          the stock on the date of purchase, to certain members of senior
          management of AIMCO.  In payment for the stock, senior management
          executed notes payable to AIMCO, bearing interest at 7.25% per annum,
          payable quarterly, and due in ten years.  The stock purchase notes are
          secured by the stock purchased and are recourse as to 25% of the
          original principal amount borrowed.

          DIVIDEND DECLARED

          On July 24, 1997, the AIMCO Board of Directors declared a cash 
          dividend of $0.4625 per share of AIMCO Class A Common Stock for the 
          quarter ended June 30, 1997, payable on August 14, 1997 to 
          stockholders of record on August 7, 1997.

          SALE OF $75 MILLION OF CONVERTIBLE PREFERRED STOCK

          In August 1997, the Company sold 750,000 shares of newly issued Class
          B Cumulative Convertible Preferred Stock, par value $.01 per share
          (the "Class B Preferred Stock") to an institutional investor for $75
          million in cash in a private transaction.  The Class B Preferred Stock
          pays quarterly dividends equal to 7.125% of the Class B Preferred 
          Stock's $100 per share liquidation preference, on an annual basis 
          (subject to adjustment), and is convertible into shares of AIMCO's 
          Class A Common Stock at a conversion ratio of 3.28407 shares of 
          AIMCO Class A Common Stock for each share of Class B Preferred Stock
          (subject to anti-dilution adjustments).  The Class B Preferred Stock
          is senior to AIMCO's Class A Common Stock as to dividends and upon 
          liquidation.  The proceeds from the sale of the Class B Preferred
          Stock were used to repay borrowings outstanding under the Company's 
          Credit Facility and to provide working capital.


                                      15 
<PAGE>

                     APARTMENT INVESTMENT AND MANAGEMENT COMPANY


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
    AND RESULTS OF OPERATIONS.

OVERVIEW

The Company owned or controlled 27,056 apartment units in 107 properties (the
"Owned Properties") and held an equity interest in 88,690 units in 537
properties at June 30, 1997. In addition, the Company managed an additional
70,213 apartment units in 387 properties for third party owners and affiliates,
bringing the total managed portfolio to 185,959 apartment units in 1,031
properties located in 40 states, the District of Columbia and Puerto Rico.

On April 21, 1997, the Company entered into a Merger Agreement with NHP, 
pursuant to which the Company and NHP have agreed to merge.  In May 1997, the 
Company acquired 2,866,071 shares of NHP common stock in exchange for 
2,142,857 shares of the Company's Class A Common Stock.  Subsequent to the 
purchase, the Company contributed the NHP common stock to ANHI in exchange 
for all of the shares of ANHI's non-voting Preferred Stock.  Concurrently, 
ANHI obtained a loan in the amount of $72.6 million and used the proceeds to 
purchase 3,630,002 additional shares of NHP common stock.  Upon the 
completion of this transaction, ANHI owned 6,496,073 shares of NHP common 
stock representing 51.3% of NHP's outstanding common stock as of May 31, 
1997. NHP provides a broad array of real estate services, including property 
management and asset management as well as a group of related services 
including equity investments, purchasing, risk management and home health 
care.  NHP also has controlling interests in partnerships which own 12 
apartment properties consisting of 2,905 apartment units.

In June 1997, the Company acquired the NHP Real Estate Companies, which own 
general and limited partnership interests in 534 conventional and affordable 
multifamily apartment properties containing 87,659 apartment units, a captive 
insurance subsidiary and certain related assets, for $54.8 million in cash 
and warrants to purchase 399,999 of AIMCO's Class A Common Stock at an 
exercise price of $36 per share.  The Company consolidates the results of 
operations of nine of these partnerships, which own nine apartment 
properties, consisting of 1,874 apartment units, due to the extent of the 
Company's control over these partnerships.  The operations of the remaining 
525 apartment properties consisting of 85,785 apartment units are presented 
using the equity method.

The following discussion contains forward-looking statements that are subject 
to significant risks and uncertainties.  There are several important factors 
that could cause actual results to differ materially from the results 
anticipated by the forward-looking statements contained in the following 
discussion.  Such factors and risks include, but are not limited to: 
financing risks, including the risk that the Company's cash flow from 
operations may be insufficient to meet required payments of principal and 
interest on its debt; real estate risks, including variations of real estate 
values and the general economic climate in local markets and competition for 
tenants in such markets; acquisition and development risks, including failure 
of such acquisitions to perform in accordance with projections; and possible 
environmental liabilities, including costs which may be incurred due to 
necessary remediation of contamination of properties presently owned or 
previously owned by the Company.  In addition, the Company's continued 
qualification as a real estate investment trust involves the application of 
highly technical and complex provisions of the Internal Revenue Code.  
Readers should carefully review the financial statements and the notes 
thereto, as well as the risk factors described in documents the Company files 
from time to time with the Securities and Exchange Commission.

                                      16 
<PAGE>


RESULTS OF OPERATIONS

COMPARISON OF THE SIX MONTHS ENDED JUNE 30, 1997 TO THE SIX MONTHS ENDED 
JUNE 30, 1996

The Company recognized net income of $9,848,000 for the six months ended June
30, 1997 compared to $5,955,000 for the six months ended June 30, 1996.  The
increase in net income of $3,893,000, or 65.4% was primarily the result of the
following:

- -   the acquisition of 40 multifamily apartment properties consisting of 9,909
    apartment units during the period from April 1996 to December 1996 (the
    "1996 Acquisitions");
- -   the acquisition of  four multifamily apartment properties consisting of
    1,418 apartment units in the second quarter of 1997 (the "1997
    Acquisitions");
- -   the acquisition, through an unconsolidated subsidiary, of 51.3% of the 
    shares of common stock of NHP in May 1997; and
- -   the acquisition of the NHP Real Estate Companies in June 1997.

The increase in net income is partially offset by the sale of four properties in
August 1996 (the "Sold Properties"), increased real estate depreciation and
increased interest expense associated with indebtedness which was assumed or
incurred in connection with the 1996 Acquisitions, the 1997 Acquisitions and the
acquisition of the NHP Real Estate Companies.  These factors are discussed in
more detail in the following paragraphs.

RENTAL PROPERTY OPERATIONS

Rental and other property revenues from the Company's Owned Properties totaled
$79,719,000 for the six months ended June 30, 1997 compared to $46,252,000 for
the six months ended June 30, 1996, an increase of $33,467,000, or 72.4%. Rental
and other property revenues consisted of the following (in thousands):


                                                  Six months       Six months  
                                                     ended           ended     
                                                 June 30, 1997   June 30, 1996 
                                                 -------------   ------------- 
52 "same store" properties                          $43,062         $41,610 
1996 Acquisitions                                    32,293           1,533 
1997 Acquisitions                                     1,931               - 
Controlled NHP Partnerships 
  acquired in connection with the 
  acquisition of the NHP Real Estate Companies        1,316               - 
Properties in lease-up after the completion
  of an expansion or renovation                       1,117             235 
Sold Properties                                           -           2,874 
                                                    -------         ------- 
Total                                               $79,719         $46,252 
                                                    -------         ------- 
                                                    -------         ------- 

Average monthly rent per occupied unit for the 52 same store properties at June
30, 1997 and 1996 was $559 and $549, respectively, reflecting an increase of
1.8%.  Weighted average physical occupancy for the 52 properties increased from
93.8% at June 30, 1996 to 95.4% at June 30, 1997, a 1.7% increase.


                                      17 
<PAGE>

Operating expenses, consisting of on-site payroll costs, utilities (net of
reimbursements received from tenants), contract services, turnover costs,
repairs and maintenance, advertising and marketing, property taxes and
insurance, totaled $31,160,000 for the six months ended June 30, 1997 compared
to $18,153,000 for the six months ended June 30, 1996, an increase of
$13,007,000 or 71.7%.  Operating expenses consisted of the following (in
thousands):

                                                  Six months       Six months   
                                                     ended           ended      
                                                 June 30, 1997    June 30, 1996 
                                                 -------------    ------------- 
52 "same store" properties                          $16,045          $16,089 
1996 Acquisitions                                    13,317              425 
1997 Acquisitions                                       793                - 
Controlled NHP Partnerships 
  acquired in connection with the 
  acquisition of the NHP Real Estate Companies          563                - 
Properties in lease up after the completion
  of an expansion or renovation                         442               66 
Sold Properties                                           -            1,573 
                                                    -------          ------- 
Total                                               $31,160          $18,153 
                                                    -------          ------- 
                                                    -------          ------- 

Owned property management expenses, representing the costs of managing the
Company's Owned Properties, totaled $2,734,000 for the six months ended June 30,
1997 compared to $1,339,000 for the six months ended June 30, 1996, an increase
of $1,395,000, or 104.2%. The increase resulted from the acquisition of
properties in 1996 and 1997 and the acquisition of the NHP Real Estate
Companies.


SERVICE COMPANY BUSINESS

The Company's share of income from the service company business was $2,031,000
for the six months ended June 30, 1997 compared to $641,000 for the six months
ended June 30, 1996.  The increase of $1,390,000 is due to the acquisition by
the Company of property management businesses in August and November 1996, the
acquisition of partnership interests which provide for certain partnership and
administrative fees, and a captive insurance subsidiary acquired in connection
with the acquisition of the NHP Real Estate Companies in June 1997, offset by
decreased commercial asset management revenues.  The commercial asset management
contracts expired on March 31, 1997.







                                      18 
<PAGE>

INTEREST EXPENSE

Interest expense totaled $20,604,000 for the six months ended June 30, 1997 
compared to $10,925,000 for the six months ended June 30, 1996.  Interest 
expense, which includes amortization of deferred financing costs, for the six 
months ended June 30, 1997, increased by $9,679,000, or 88.6%, from the six 
months ended June 30, 1996.  The increase consists of the following (in 
thousands):

    Interest expense on secured short-term and long-term
        indebtedness incurred in connection with the
        1996 Acquisitions                                         $6,688

    Interest expense on secured and unsecured short-term
        and long-term indebtedness incurred in connection
        with the 1997 Acquisitions                                 1,118

    Interest expense on secured and unsecured short-term
        and long-term indebtedness incurred in connection
        with the acquisition of the NHP Real Estate
        Companies                                                    649

    Write-off of unamortized loan costs upon the
        prepayment of bridge financing incurred in
        connection with the 1996 Acquisitions                        623

    Increase in interest expense on the Credit
        Facility due to borrowings used in connection
        with the refinancing of short-term indebtedness
        in April 1997 and the purchase of the NHP Real
        Estate Companies in June 1997                                601
                                                                  ------
    Total increase                                                $9,679
                                                                  ------
                                                                  ------














                                      19 
<PAGE>

INTEREST INCOME

Interest income totaled $1,341,000 for the six months ended June 30, 1997, 
compared to $211,000 for the six months ended June 30, 1996.  The increase of 
$1,130,000, or 535.5%, is primarily due to interest earned on notes 
receivable from certain partnerships acquired in connection with the 1996 
Acquisitions and the acquisition of the NHP Real Estate Companies in June 
1997.

COMPARISON OF THE THREE MONTHS ENDED JUNE 30, 1997 TO THE THREE MONTHS ENDED
JUNE 30, 1996

The Company recognized net income of $5,264,000 for the three months ended 
June 30, 1997  compared to $3,145,000 for the three months ended June 30, 
1996.  The increase in net income of $2,119,000, or 67.4% was primarily the 
result of the 1996 Acquisitions, the 1997 Acquisitions, the acquisition by an 
unconsolidated subsidiary of 51.3% of the common stock of NHP in May 1997 and 
the acquisition of the NHP Real Estate Companies.

The increase in net income is partially offset by the sale of the Sold
Properties in August 1996, increased real estate depreciation and increased
interest expense associated with indebtedness which was assumed or incurred in
connection with the acquisitions described above.  These factors are discussed
in more detail in the following paragraphs.

RENTAL PROPERTY OPERATIONS

Rental and other property revenues from the Company's Owned Properties totaled
$41,679,000 for the three months ended June 30, 1997, compared to $23,801,000
for the three months ended June 30, 1996, an increase of $17,878,000, or 75.1%.
Rental and other property revenues consisted of the following (in thousands):


                                         Three months ended   Three months ended
                                             June 30, 1997       June 30, 1996
                                         ------------------   ------------------
52 "same store" properties                     $21,543            $20,963
1996 Acquisitions                               16,279              1,225
1997 Acquisitions                                1,931                  -
Controlled NHP Partnerships acquired in 
   connection with the acquisition of 
   the NHP Real Estate Companies                 1,316                  -
Properties in lease-up after the completion
   of an expansion or renovation                   610                151
Sold Properties                                      -              1,462
                                               -------            ------- 
Total                                          $41,679            $23,801 
                                               -------            ------- 
                                               -------            ------- 








                                      20 
<PAGE>

Operating expenses, consisting of on-site payroll costs, utilities (net of
reimbursements received from tenants), contract services, turnover costs,
repairs and maintenance, advertising and marketing, property taxes and
insurance, totaled $16,704,000 for the three months ended June 30, 1997 compared
to $9,449,000 for the three months ended June 30, 1996, an increase of
$7,255,000 or 76.8%.  Operating expenses consisted of the following (in
thousands):

                                         Three months ended   Three months ended
                                             June 30, 1997       June 30, 1996  
                                         ------------------   ------------------
52 "same store" properties                      $8,209             $8,261 
1996 Acquisitions                                6,887                344 
1997 Acquisitions                                  793                  - 
Controlled NHP Partnerships acquired 
  in connection with the acquisition
  of the NHP Real Estate Companies                 563                  - 
Properties in lease-up after the
  completion of an expansion or renovation         252                 35 
Sold Properties                                      -                809 
                                               -------             ------ 
Total                                          $16,704             $9,449 
                                               -------             ------ 
                                               -------             ------ 

Owned property management expenses, representing the costs of managing the 
Company's Owned Properties, totaled $1,413,000 for the three months ended 
June 30, 1997, compared to $679,000 for the three months ended June 30, 1996, 
an increase of $734,000, or 108.1%. The increase resulted from the 
acquisition of properties in 1996 and 1997 and the acquisition of the NHP 
Real Estate Companies.

SERVICE COMPANY BUSINESS

The Company's share of income from the service company business was 
$1,480,000 for the three months ended June 30, 1997, compared to $350,000 for 
the three months ended June 30, 1996.  The increase in income of $1,130,000 
was due to increased revenues from the acquisition by the Company of property 
management businesses in August and November 1996, the acquisition of 
partnership interests, which provide for certain partnership and 
administrative fees and the acquisition of a captive insurance subsidiary in 
connection with the acquisition of the NHP Real Estate Companies in June 
1997.  The increase in revenues was offset by the loss of commercial asset 
management revenues as a result of the scheduled termination of asset 
management contracts at March 31, 1997.

                                      21 
<PAGE>

INTEREST EXPENSE

Interest expense totaled $11,152,000 for the three months ended June 30, 
1997, compared to $5,530,000 for the three months ended June 30, 1996.  
Interest expense, which includes amortization of deferred financing costs, 
for the three months ended June 30, 1997, increased by $5,622,000, or 101.7%, 
from the three months ended June 30, 1996.  The increase consists of the 
following (in thousands):

    Interest expense on secured short-term
        and long-term indebtedness incurred
        in connection with the 1996 Acquisitions                  $3,038

    Interest expense on secured and unsecured
        short-term and long-term indebtedness
        incurred in connection with the 1997
        Acquisitions                                               1,118

    Interest expense on secured and unsecured
        short-term and long-term indebtedness
        incurred in connection with the
        acquisition of the NHP Real Estate
        Companies                                                    649

    Write-off of unamortized loan costs upon
        the prepayment of bridge financing
        incurred in connection with the 1996
        Acquisitions                                                 623

    Increase in interest expense on the Credit
        Facility due to borrowings used in
        connection with the refinancing of
        short-term indebtedness in April 1997
        and the purchase of the NHP Real Estate
        Companies in June 1997                                       357

    Decrease in interest expense due to
        increased principal amortization and other                 (163)
                                                                  ------ 
    Total increase                                                $5,622 
                                                                  ------ 
                                                                  ------ 














                                      22 
<PAGE>

INTEREST INCOME

Interest income totaled $834,000 for the three months ended June 30, 1997, 
compared to $97,000 for the three months ended June 30, 1996.  The increase 
of $737,000, or 759.8%, is primarily due to interest earned on notes 
receivable from certain partnerships acquired in connection with the 1996 
Acquisitions and the acquisition of the NHP Real Estate Companies in June 
1997.

LIQUIDITY AND CAPITAL RESOURCES

At June 30, 1997, the Company had $21,521,000 in cash and cash equivalents.  
In addition, the Company had $17,963,000 of restricted cash primarily 
consisting of reserves and impounds held by lenders for capital expenditures, 
property taxes and insurance.  The Company's principal demands for liquidity 
include normal operating activities, payments of principal and interest on 
outstanding debt, capital improvements, acquisitions of or investments in 
properties, dividends paid to its stockholders and distributions paid to 
minority limited partners in the Operating Partnership. The Company considers 
its cash provided by operating activities and funds available under its 
Credit Facility, to be adequate to meet short-term liquidity demands. The 
Company utilizes the Credit Facility for general corporate purposes and to 
fund investments on an interim basis.  In May 1997, the Company increased the 
maximum amount available under the Credit Facility from $50 million to $100 
million. The outstanding borrowings under the Credit Facility bear interest 
at LIBOR plus 1.45%, if the outstanding borrowings do not exceed 60% of the 
collateral value, or LIBOR plus 1.70%, if outstanding borrowings are greater 
than 60% of the collateral value.  The Credit Facility matures in August 1998 
and, subject to certain customary conditions, the outstanding balance may be 
converted to a three year term loan. As borrowings made during the quarter 
ended June 30, 1997 exceeded 60% of the collateral value, the interest rate 
charged on the outstanding borrowings was LIBOR plus 1.70% (7.45% at June 30, 
1997).  The Company had outstanding borrowings under the Credit Facility at 
June 30, 1997 of $70.9 million.  The Credit Facility was repaid in August 1997 
with proceeds received from the sale of the Class B Preferred Stock.

During the six months ended June 30, 1997, the Company repaid $25.6 million 
of secured short-term indebtedness, $12.5 million of unsecured short-term 
indebtedness and $77.1 million of the balance outstanding from time to time 
under the Credit Facility with proceeds from public offerings of AIMCO Class 
A Common Stock in February 1997 and May 1997 and funds received in connection 
with the repayment of notes due to the Company from certain executive 
officers of the Company (or entities controlled by them) related to their 
purchase of AIMCO Class A Common Stock.

In April 1997, 23 partnerships controlled by the Company borrowed an 
aggregate of $108 million from an institutional lender on a fully amortizing, 
fixed rate basis with a term of 20 years.  The loans have a weighted average 
effective interest rate of 7.6% per year.  The loans are secured by 27 
multifamily apartment properties owned by such partnerships.  The net 
proceeds of the borrowings, and $7.5 million from additional borrowings under 
the Company's Credit Facility, were used to repay approximately $115.5 
million of secured, short term debt. In connection with this refinancing, the 
Company received proceeds of $3.4 million from two interest rate swaps 
accounted for as a hedge.  The gain on the swaps was deferred and will be 
amortized over the 20 year life of the debt.

Pursuant to the Merger, if all NHP stockholders other than ANHI elect to 
receive Stock Consideration and all NHP stock options are exercised, the 
number of shares of AIMCO Class A Common Stock to be issued in the Merger 
would be approximately 7.9 million shares of AIMCO Class A Common Stock 
(including 2,428,426 shares issued to ANHI), and the Company will pay 
approximately $65 million in cash to ANHI.  If all of the NHP stockholders 
elect to receive the Mixed Consideration and all NHP stock options are 
exercised, the number of shares of AIMCO Class A Common Stock to be issued in 
the Merger would be approximately 5.2 million shares (including 2,428,426 
shares issued to ANHI) and the Company would pay approximately $65 million in 
cash to ANHI and $73.1 million in cash to the other NHP stockholders.

                                      23 
<PAGE>

From time to time, the Company intends to tender for the unaffiliated limited 
partnership interests in certain limited partnerships whose general 
partnership interests were acquired by the Company, including certain 
partnerships acquired in 1996 and certain partnerships in which the NHP Real 
Estate Companies own interests. The tender offers will require funds for 
those limited partners who elect to sell their interests for cash.

The Company expects to meet its long-term liquidity requirements, including 
the proposed Merger with NHP as well as property acquisitions, refinancings 
of short-term debt, and tender offers, with long-term, fixed rate, fully 
amortizing debt, secured or unsecured indebtedness, the issuance of debt 
securities, OP Units or equity securities and cash generated from operations. 
In April 1997, the Company filed a shelf registration statement with the SEC 
which registered $1 billion of securities for sale on a delayed or continuous 
basis. The shelf registration statement was declared effective in May 1997.

As of June 30, 1997, the Company had outstanding indebtedness totaling $644.5 
million including $464.8 million of secured long-term financing, $1.0 million 
in secured short-term financing, $74.8 million of secured tax-exempt bonds, 
$33.0 million of unsecured short-term financing and $70.9 million outstanding 
under its Credit Facility.  At June 30, 1997 the weighted average interest 
rate on the Company's long-term secured notes payable and secured tax-exempt 
financing was 8.1% with a weighted average maturity of 10.9 years. The 
weighted average interest rate on the Company's secured and unsecured 
short-term financing was 8.0%.

At June 30, 1997, ANHI had outstanding indebtedness totaling $214.7 million,
consisting of $72.6 million of indebtedness outstanding under the ANHI Credit
Facility, $71.1 million of unsecured indebtedness under NHP's credit facility
(the "NHP Credit Facility") and other short-term indebtedness and $71.0 million
of indebtedness secured by real estate wholly owned by NHP.  The ANHI Credit
Facility bears interest at LIBOR plus 2.50% (8.32% at June 30, 1997) and matures
on the earlier of November 7, 1997 or ten days following the Merger.  The  NHP
Credit Facility bears interest at a rate which ranges from LIBOR plus 75 basis
points to LIBOR plus 125 basis points, depending on NHP's ratio of debt to
income from continuing operations before interest expense, income taxes,
depreciation and amortization ("EBITDA"). The weighted average interest rate on
the NHP unsecured short-term financing at June 30, 1997 was 6.7%.  The 
indebtedness secured by real estate wholly owned by NHP bears interest at 
fixed rates ranging from 7.95% to 12.6% and mature at various dates through 
2016.

CAPITAL EXPENDITURES

For the six months ended June 30, 1997, the Company spent $2.9 million for 
capital replacements and  $2.7 million for initial capital expenditures.  In 
addition, in the six months ended June 30, 1997, the Company spent $3.8 
million for the renovation of two properties owned by the Company.  These 
expenditures were funded by working capital reserves, borrowings under the 
Credit Facility and net cash provided by operating activities.  The Company 
budgets for capital replacements of $300 per apartment unit per annum, or $3.4 
million, for the six months ended June 30, 1997.  The Company has $0.8 million 
of budgeted but unspent costs remaining from prior periods to fund future 
capital replacements.  The Company expects to incur initial capital 
expenditures and capital enhancements (spending to increase a property's 
revenue potential including renovations, developments and expansions) of 
approximately $6 million during the balance of the year ended December 31, 
1997.  Initial capital expenditures and capital enhancements are expected to 
be funded with cash from operating activities and borrowings under the Credit 
Facility.

CASH EARNED FOR SHAREHOLDERS AND FUNDS FROM OPERATIONS

The Company measures its economic profitability based on Funds From 
Operations ("FFO") less an annual provision for capital replacements of $300 
per apartment unit, which the Company defines as Cash Earned For Shareholders 
("CEFS").  The Company intends to pay regular dividends to its stockholders 
based on several primary factors, including CEFS and the annual distribution 
REIT requirements.  Retained CEFS is also available to make new investments, 
make reinvestments in existing properties, repay debt and repurchase shares 
as the Company's stock.  The Company believes that the presentation of CEFS 
and FFO, as hereinafter defined, when considered with the financial data 
determined in accordance with generally accepted accounting principles, 
provide a useful measure of the Company's performance. However, CEFS and FFO 
do not represent cash flow and are not necessarily indicative of cash flow or 
liquidity 

                                      24 
<PAGE>

available to the Company, nor should they be considered as an alternative to 
net income as an indicator of operating performance.  The Board of Governors 
of the National Association of Real Estate Investment Trusts ("NAREIT") 
defines FFO as net income (loss), computed in accordance with generally 
accepted accounting principles, excluding gains and losses from debt 
restructuring and sales of property, plus real estate depreciation and 
amortization (excluding amortization of financing costs), and after 
adjustments for unconsolidated partnerships and joint ventures.  In addition, 
the Company adjusts FFO for amortization of management company goodwill and 
the non-cash deferred portion of the income tax provision of the unconsolidated 
subsidiary.

The Company believes that presentation of FFO provides investors with an 
industry accepted measurement which helps facilitate understanding of the 
Company's ability to meet required dividend payments, capital expenditures, 
and principal payments on its debt.  There can be no assurance that the 
Company's basis for computing FFO is comparable with that of other real 
estate investment trusts.

For the three and six months ended June 30, 1997 and 1996, FFO and CEFS were as
follows (amounts in thousands):

<TABLE>
                                                  THREE MONTHS    THREE MONTHS     SIX MONTHS      SIX MONTHS   
                                                     ENDED           ENDED            ENDED           ENDED     
                                                 JUNE 30, 1997   JUNE 30, 1996    JUNE 30, 1997   JUNE 30, 1996 
                                                 -------------   -------------    -------------   ------------- 
<S>                                              <C>             <C>              <C>             <C>           
Income before minority interest in Operating 
  Partnership and extraordinary item                $ 6,039        $ 3,774           $11,733         $ 7,078 
FFO deductions (add backs):
Real estate depreciation                              7,591          4,590            15,046           9,060 
Less minority interest in other
  partnerships' share of real
  estate depreciation                                  (922)             -            (1,796)              - 
Amortization of management company
  goodwill                                              237            116               474             230 
Equity in earnings of unconsolidated
  partnerships:
    Real estate depreciation                            697              -               697               - 
Equity in earnings of unconsolidated
  subsidiary: 
    Real estate depreciation                          1,263              -             1,263               - 
    Provision for income taxes (non-cash portion)       874              -               874               - 
    Amortization of management company goodwill 
      and management contracts                          472              -               472               - 
    Less amortization of management company
      contracts where the recorded values
      of certain contracts are not expected
      to be recovered through future cash flows        (322)             -              (322)              - 
                                                    -------        -------           -------         ------- 
Funds From Operations (FFO)                          15,929          8,480            28,441          16,368 
Capital Replacements                                 (1,889)        (1,119)           (3,422)         (2,239)
                                                    -------        -------           -------         ------- 
Cash Earned For Shareholders (CEFS)                 $14,040        $ 7,361           $25,019         $14,129 
                                                    -------        -------           -------         ------- 
                                                    -------        -------           -------         ------- 
Weighted average common shares, common share
  equivalents and OP Units outstanding               23,525         14,660            21,590          14,303 
                                                    -------        -------           -------         ------- 
                                                    -------        -------           -------         ------- 

</TABLE>



                                      25 
<PAGE>

CONTINGENCIES

Certain of the Company's Owned Properties are, and some of the other properties
managed by the Company or NHP may be, located on or near properties that have
contained underground storage tanks or on which activities have occurred which
could have released hazardous substances into the soil or groundwater. There can
be no assurances that such hazardous substances have not been released or have
not migrated, or in the future will not be released or will not migrate, onto
the properties.  Such hazardous substances have been released at certain Owned
Properties and, in at least one case, have migrated from an off-site location
onto an Owned Property.  In addition, the Company's Montecito property in
Austin, Texas, is located adjacent to, and may be partially on, land that was
used as a landfill. Low levels of methane and other landfill gas have been
detected at Montecito. The City of Austin (the "City"), the former landfill
operator, has assumed responsibility for conducting all remedial activities to
date associated with the methane and other landfill gas.  The remediation of the
landfill gas is now substantially complete and the Texas Natural Resources
Conservation Commission has preliminarily approved the methane gas remediation
efforts.  Final approval of the site and the remediation process is contingent
upon the results of continued methane gas monitors to confirm the effectiveness
of the remediation efforts.  Should further actionable levels of methane gas be
detected, a proposed contingency plan of passive methane gas venting may be
implemented by the City.  The City has also conducted testing  at Montecito to
determine whether, and to what extent, groundwater has been impacted.  Based on
test reports received to date by the Company, the groundwater does not appear to
be contaminated at actionable levels.  The Company has not incurred, and does
not expect to incur, liability for the landfill investigation and remediation;
however, the Company will install sixteen monitors under the building slabs in
connection with raising four of its buildings in order to install stabilizing
piers thereunder, at an estimated total cost of approximately $400,000 and will
relocate some of its tenants.  The City will be responsible for monitoring the
conditions of Montecito.

LEGISLATIVE ACTION REGARDING PROPOSED HUD REORGANIZATION AND RESTRUCTURING OF 
HUD PROGRAMS

The Company, primarily through NHP, manages approximately 43,800 units that 
are subsidized under Section 8 of the United States Housing Act of 1937, as 
amended ("Section 8"). These subsidies are generally provided pursuant to 
project-based contracts with the owners of the properties or, with respect to 
a limited number of units managed by NHP, pursuant to vouchers received by 
tenants.  For the past several years, various proposals have been advanced by 
the United States Department of Housing and Urban Development ("HUD"), 
Congress and others proposing the restructuring of Section 8.  Three such 
proposals are now pending before Congress.  These proposals generally seek to 
lower subsidized rents to market levels, thereby reducing rent subsidies, and 
to lower required debt service costs as needed to ensure financial viability 
at the reduced rents and rent subsidies, but vary greatly as to how that 
result is to be achieved. Some proposals include a phase-out of project-based 
subsidies on a property-by-property basis upon expiration of a property's 
Housing Assistance Payments Contract ("HAP Contract"), with a conversion to a 
tenant-based subsidy.  Under a tenant-based system, rent vouchers would be 
issued to qualified tenants who then could elect to reside at a property of 
their choice, provided the tenant has the financial ability to pay the 
difference between the selected property's monthly rent and the value of the 
voucher, which would be established based on HUD's regulated fair market rent 
for that geographical area.  Congress has not yet accepted any of these 
restructuring proposals.  With respect to HAP Contracts expiring on or before 
September 30, 1997, Congress has elected to renew expiring HAP Contracts for 
one year terms, generally at existing rents. Congress is now considering what 
action to take with respect to HAP Contracts expiring October 1, 1997 through 
September 30, 1998.  While the Company does not believe that the proposed 
changes would result in a significant number of tenants relocating from 
properties managed by the Company, there can be no assurance that the 
proposed changes would not significantly affect the Company's management 
portfolio. Furthermore, there can be no assurance that changes in Federal 
subsidies will not be more restrictive than those currently proposed or that 
other changes in policy will not occur.  Any such changes could have an 
adverse effect on the Company's property management revenues.

                                      26 
<PAGE>

INFLATION

Substantially all of the leases at the Company's apartment properties are for a
period of six months or less, allowing, at the time of renewal, for adjustments
in the rental rate and the opportunity to re-lease the apartment unit at the
prevailing market rate.  The short term nature of these leases generally serves
to minimize the risk to the Company of the adverse effect of inflation and the
Company does not believe that inflation has had a material adverse impact on its
revenues.

LITIGATION

See "Legal Proceedings."

In addition, the Company is a party to various legal actions resulting from 
its operating activities.  These actions are routine litigation and 
administrative proceedings arising in the ordinary course of business, some 
of which are covered by liability insurance, and none of which are expected 
to have a material adverse effect on the consolidated financial condition or 
results of operations of the Company.

                                      27 
<PAGE>

Part I.  FINANCIAL INFORMATION

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

         Not applicable.

Part II. OTHER INFORMATION

Item 1.  Legal Proceedings

         In November 1996, Apartment Investment and Management Company, a 
Maryland corporation ("AIMCO" and, together with its subsidiaries and other 
controlled entities, the "Company"), acquired (the "English Acquisition") 
certain partnership interests, real estate and related assets owned by J.W. 
English, a Houston, Texas-based real estate syndicator and developer, and 
certain affiliated entities (collectively, the "J.W. English Companies").  In 
the English Acquisition, the Company purchased all of the general and limited 
partnership interests in 22 limited partnerships which act as the general 
partner to 31 limited partnerships (the "English Partnerships") that own 22 
multifamily apartment properties and other assets and interests related to the 
J.W. English Companies and assumed management of the properties owned by the 
English Partnerships.  The Company made separate tender offers (the "English 
Tender Offers") to the limited partners of 25 of the English Partnerships 
(the "Tender Offer English Partnerships").

         In November 1996, purported limited partners of certain of the 
Tender Offer English Partnerships filed a purported class action lawsuit 
against the Company and J.W. English in the U.S. District Court for the 
Northern District of California (the "Federal Action"), alleging, among other 
things, that the Company conspired with J.W. English to breach his fiduciary 
duty to the plaintiffs, and that the offering materials used by the Company 
in connection with the English Tender Offers contained misleading statements 
or omissions.  The plaintiffs in the Federal Action have filed a motion to 
voluntarily dismiss the Federal Action, without prejudice, in favor of 
another purported class action. In May 1997, limited partners of certain of 
the Tender Offer English Partnerships and six additional English Partnerships 
filed two complaints in the Superior Court of the State of California (the 
"California Actions") against the Company and the J.W. English Companies, 
alleging, among other things, that the consideration the Company offered in 
the English Tender Offers was inadequate and designed to benefit the J.W. 
English Companies at the expense of the limited partners, that certain 
misrepresentations and omissions were made in connection with the English 
Tender Offers, that the Company receives excessive fees in connection with 
its management of the properties owned by the English Partnerships, that the 
Company continues to refuse to liquidate the English Partnerships and that 
the English Acquisition violated the partnership agreements governing the 
English Partnerships and constituted a breach of fiduciary duty.  The 
California Actions seek monetary damages and injunctive and declarative 
relief.  In addition to such monetary damages, the complaints seek an 
accounting, a constructive trust of the assets and monies acquired by the 
J.W. English Companies in connection with the 

                                     28
<PAGE>

English Acquisition, a court order removing the Company from management of 
the English Partnerships and/or ordering the sale of the properties and 
attorney's fees, expert fees and other costs.

     The Company believes all of the foregoing allegations against it are 
without merit and intends to vigorously defend itself in connection with 
these actions.  The Company believes it is entitled to indemnity from the 
J.W. English Companies, subject to certain exceptions.  On August 4, 1997, 
the Company filed demurrers to both complaints in the California Actions.  A 
hearing on the demurrers is scheduled for October 17, 1997.

Item 2.  Change in Securities

     On August 4, 1997, AIMCO issued 750,000 shares of its Class B Cumulative 
Convertible Preferred Stock, par value $.01 per share (the "Class B Preferred 
Stock"), to an institutional investor (the "Preferred Share Investor") for 
$75 million in a private transaction exempt from registration under the 
Securities Act of 1933, as amended (the "Securities Act"), pursuant to 
Section 4(2) thereof.  The Class B Preferred Stock ranks prior to AIMCO's 
Class A Common Stock, with respect to dividends, liquidation, dissolution, 
and winding-up, and has an aggregate liquidation value of $75,000,000.  
Holders of the Class B Preferred Stock are entitled to receive, when, as and 
if declared by AIMCO's Board of Directors, quarterly cash dividends per share 
equal to the greater of (i) $1.78125 (the "Base Rate") and (ii) the cash 
dividends declared on the number of shares of Class A Common Stock into which 
one share of Class B Preferred Stock is convertible.  On or after August 4, 
1998, each share of Class B Preferred Stock may be converted at the option of 
the holder into the number of shares of Class A Common Stock determined by 
dividing the $100 liquidation preference per share by $30.45, subject to 
certain anti-dilution adjustments. AIMCO may redeem any or all of the Class B 
Preferred Stock on or after August 4, 2002, at a redemption price of $100 per 
share, plus unpaid dividends accrued on the shares redeemed.  

     Holders of Class B Preferred Stock, voting as a class with the holders 
of all AIMCO capital stock that ranks on a parity with the Class B Preferred 
Stock with respect to the payment of dividends or upon liquidation, 
dissolution, winding up or otherwise ("Parity Stock"), will be entitled to 
elect (i) two directors of AIMCO if six quarterly dividends (whether or  not 
consecutive) on the Class B Preferred Stock or any Parity Stock are in 
arrears, and (ii) one director of AIMCO if for two consecutive quarterly 
dividend periods AIMCO fails to pay at least $0.4625 in dividends on the 
Class A Common Stock.  The affirmative vote of the holders of 66-2/3% of the 
outstanding shares of Class B Preferred Stock will be required to amend 
AIMCO's Charter in any manner that would adversely affect the rights of the 
holders of Class B Preferred Stock, and to approve the issuance of any 
capital stock that ranks senior to the Class B Preferred Stock with respect 
to payment of dividends or upon liquidation, dissolution, winding up or 
otherwise.  If the Internal Revenue Service were to make a final 
determination that AIMCO does not qualify as a real estate investment trust 
in accordance with Sections 856 through 860 of the Internal Revenue Code of 
1986, as amended (the "Code"), the Base Rate for quarterly cash dividends on 
the Class B Preferred Stock would be increased to $3.03125 per share.

                                      29
<PAGE>

     The terms of the Class B Preferred Stock are set forth in AIMCO's 
Articles of Incorporation, which is included as Exhibit 3.1 to this Report 
and incorporated herein by this reference.

     The agreement pursuant to which AIMCO issued the Class B Preferred Stock 
(the "Preferred Share Purchase Agreement) provides that the Preferred Share 
Investor may require AIMCO to repurchase such investor's Class B Preferred 
Stock in whole or in part at a price of $105 per share, plus accrued and 
unpaid dividends on the purchased shares, if (i) AIMCO shall fail to continue 
to be taxed as a real estate investment trust pursuant to Sections 856 
through 860 of the Code, or (ii) upon the occurrence of a change of control 
(as defined in the Preferred Share Purchase Agreement).  The Preferred Share 
Purchase Agreement also provides that, so long as the Preferred Share 
Investor owns Class B Preferred Stock with an aggregate liquidation 
preference of at least $18.75 million, neither AIMCO, AIMCO Properties, L.P. 
nor any subsidiary of AIMCO may issue preferred securities or incur 
indebtedness for borrowed money if immediately following such issuance and 
after giving effect thereto and the application of the net proceeds 
therefrom, AIMCO's ratio of: (i) aggregate consolidated earnings before 
interest, taxes, depreciation and amortization; to (ii) aggregate 
consolidated fixed charges, for the four fiscal quarters immediately 
preceding such issuance would be less than 1.5 to 1.

                                       30
<PAGE>

     On May 5, 1997, AIMCO issued 2,142,857 shares of Class A Common Stock to 
Demeter, Phemus Corporation, Capricorn, and certain of Capricorn's limited 
partners, as consideration for the purchase of 2,866,073 shares of NHP common 
stock.  The shares of Class A Common Stock were issued in a transaction not 
involving any public offering in reliance on the exemption from registration 
contained in Section 4(2) of the Securities Act.

     On June 3, 1997, AIMCO issued warrants (the "Warrants") to purchase 
399,999 shares of Class A Common Stock to NHP Partners Limited Partnership, a 
Delaware limited partnership, Phemus, Mr. J. Roderick Heller III, Capricorn 
and NHP Partners Two LLC, a Delaware limited liability company.  The Warrants 
were issued as partial consideration for the acquisition by the Company of 
all the outstanding capital stock of NHP Partners, Inc. and all of the 
outstanding limited partnership interests in NHP Partners Two Limited 
Partnership. The Warrants have an exercise price of $36 per share and expire 
in June 2002. The Warrants were issued in a transaction not involving any 
public offering in reliance on the exemption from registration contained in 
Section 4(2) of the Securities Act.

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

     The Company held its annual meeting of stockholders on April 24, 1997. 
At the meeting, the stockholders approved the four proposals set forth below:

     1. Proposal to elect six directors, for a term of one year each, until 
the next annual meeting of stockholders and until their successors are 
elected and qualify:

                                Votes          Votes
                                 For          Withheld
                             ----------       --------
Terry Considine              14,067,058        104,303
Richard S. Ellwood           14,067,058        104,303
Peter K. Kompaniez           14,067,058        104,303
J. Landis Martin             14,067,058        104,303
Thomas L. Rhodes             14,067,058        104,303
John D. Smith                14,067,058        104,303

     2. Proposal to ratify the selection of Ernst & Young LLP, to serve as 
independent auditors for the Company for the calendar year ending December 
31, 1997:

        Votes        Votes                      Broker
         For        Against    Abstentions    Non Votes
     ----------     -------    -----------    ---------
     14,081,325     29,858       60,178           0

     3. Proposal to approve the Apartment Investment and Management Company 
1997 Stock Award and Incentive Plan:

        Votes        Votes                      Broker
         For        Against    Abstentions    Non Votes
     ----------     -------    -----------    ---------
     7,521,212     1,767,313     148,935          0

     4. Proposal to approve and ratify (i) the Amended and Restated Apartment 
Investment and Management Company Non-Qualified Stock Option Plan, and (ii) 
the issuance and sale of 515,500 shares of AIMCO Class A Common Stock to 
certain of the Company's executive officers:

        Votes        Votes                      Broker
         For        Against    Abstentions    Non Votes
     ----------     -------    -----------    ---------
     8,421,824      826,523      189,114           0




                                      31
<PAGE>

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

     (a)    The following exhibits are filed with this report(1):

   Exhibit
   Number   Description 
   -------  ----------- 
     2.1    Real Estate Acquisition Agreement, dated as of May 22, 1997, by and
            among Apartment Investment and Management Company, AIMCO Properties,
            L.P., Demeter Holdings Corporation, Phemus Corporation, Capricorn
            Investors, L.P., J. Roderick Heller, III and NHP Partners LLC (2)

     2.2    Amendment No. 1 to Real Estate Acquisition Agreement, dated as of 
            June 13, 1997, by and among Apartment Investment and Management
            Company, AIMCO Properties, L.P., Demeter Holdings Corporation, 
            Phemus Corporation, Capricorn Investors, L.P., J. Roderick Heller,
            III and NHP Partners LLC (*)

     2.3    Amendment No. 2 to Real Estate Acquisition Agreement, dated as of 
            July 14, 1997, by and among Apartment Investment and Management 
            Company, AIMCO Properties, L.P., Demeter Holdings Corporation, 
            Phemus Corporation, Capricorn Investors, L.P., J. Roderick Heller,
            III and NHP Partners LLC (*)

     2.4    Stock Purchase Agreement, dated as of April 16, 1997, by and among
            Apartment Investment and Management Company, Demeter Holdings
            Coporation and Capricorn Investors, L.P. (3)

     3.1    Articles of Incorporation (*)

     3.2    Amended and Restated Bylaws (*)

     10.1   Agreement and Plan of Merger, dated as of April 21, 1997, by and 
            among Apartment Investment and Management Company, AIMCO/NHP 
            Acquisition Corp. and NHP Incorporated (3)

                                       32
<PAGE>


   Exhibit
   Number   Description 
   -------  ----------- 
     10.2   Amended and Restated Credit Agreement (Secured Revolver-to-Term
            Facility), dated May 5, 1997, by and among AIMCO Properties, L.P., a
            Delaware limited partnership, Bank of America National Trust and
            Savings Association, as Agent, and Bank of America National Trust 
            and Savings Association, as initial Lender (4)

     10.3   Amended and Restated Credit Agreement (Bridge Loan Facility), dated
            May 5, 1997, by and among AIMCO Properties, L.P., a Delaware limited
            partnership, Bank of America National Trust and Savings Association,
            as Agent, and Bank of America National Trust and Savings 
            Association, as one of the Lenders (4)

     10.4   Promissory Note, dated May 5, 1997, by AIMCO Properties, L.P., a
            Delaware limited partnership, in favor of Bank of America National
            Trust and Savings Association (4)

     10.5   Credit Agreement, dated May 5, 1997, by and among AIMCO/NHP 
            Holdings, Inc., the lenders from time to time party thereto, Bank of
            America National Trust and Savings Association, as one of the 
            Lenders, and Bank of America National Trust and Savings Association,
            as Agent (4)

     10.6   Promissory Note, dated May 5, 1997, by AIMCO/NHP Holdings, Inc., a
            Delaware corporation, in favor of Bank of America National Trust and
            Savings Association (4)

     10.7   Promissory Note, dated May 5, 1997, by AIMCO/NHP Holdings, Inc., a
            Delaware corporation, in favor of Smith Barney Mortgage Capital 
            Group, Inc. (4)

     10.8   Payment Guaranty (Acquisition Sub Facility), dated May 5, 1997, by
            Apartment Investment and Management Company, a Maryland corporation
            and AIMCO Properties, L.P., a Delaware limited partnership, to Bank
            of America National Trust and Savings Association, as Agent, for 
            benefit of Bank of America National Trust and Savings Association 
            and Smith Barney Mortgage Capital Group, Inc. (4)

                                       33
<PAGE>

   Exhibit
   Number   Description 
   -------  ----------- 
     10.9   Pledge Agreement, dated as of May 5, 1997, by AIMCO Properties, L.P.
            and Terry Considine and Peter K. Kompaniez and the Bank of America
            National Trust and Savings Association, as Agent, for Bank of 
            America National Trust and Savings Association and Smith Barney 
            Mortgage Capital Group, Inc. (4)

     10.10  Multifamily Note, dated as of April 18, 1997, by Copperfield 
            Partners, Ltd., a Texas limited partnership ("Copperfield"), payable
            to GMAC Commercial Mortgage Corporation, a California corporation 
            ("GMAC"), in the principal sum of $3,577,000 (*)

     10.11  Multifamily Deed of Trust, Assignment of Rents and Security 
            Agreement, dated as of April 18, 1997, by Copperfield to J.C. Paxton
            for the benefit of GMAC (*)

     10.12  Exceptions to Non-Recourse Guaranty, dated as of April 18, 1997, by
            Apartment Investment and Management Company, a Maryland corporation
            and AIMCO Properties, L.P., with respect to Copperfield (*)

     10.13  Exceptions to Non-Recourse Guaranty with Respect to Yield 
            Maintenance, dated as of April 18, 1997, by AIMCO and AIMCO 
            Properties, L.P., with respect to Copperfield (*)

     10.14  Pledge and Security Agreement, dated as of April 18, 1997, by AIMCO
            Properties, L.P. in favor of GMAC (*)

     10.15  Purchase Agreement by and among Williamsberry Development 
            Corporation, Colley Williamsberry Limited Partnership, Williamsberry
            Development Corp II, Colley Williamsberry L-2 Limited Partnership, 
            Colbro Development L-2 B Corp., Colley Williamsberry L-2 Limited 
            Partnership, AIMCO Bay Club, L.P. and AIMCO Holdings, L.P. (*)

     10.16  Acquisition and Contribution Agreement and Joint Escrow 
            Instructions, dated April 11, 1997, by and between AIMCO Properties,
            L.P. and The Morton Towers Partnership (*)

                                       34
<PAGE>

   Exhibit
   Number   Description 
   -------  ----------- 
     10.17  Second Amended and Restated Agreement of Limited Partnership of 
            AIMCO Properties, L.P., dated as of July 29, 1994, among AIMCO-GP,
            Inc., as general partner, AIMCO-LP, Inc., as special limited 
            partner, and AIMCO-GP, Inc., as attorney-in-fact for the limited 
            partners (*)

     10.18  First Amendment to the Second Amended and Restated Agreement of
            Limited Partnership of AIMCO Properties, L.P., dated as of July 29,
            1997, by AIMCO-GP, Inc. (*)

     27.1   Financial Data Schedule


     (*)    Previously filed.

     (1)    Schedules and supplemental materials to the exhibits have been 
            omitted but will be provided to the SEC upon request.

     (2)    Incorporated by reference from the Company's Current Report on Form 
            8-K, dated June 3, 1997.

     (3)    Incorporated by reference from the Company's Current Report on Form 
            8-K, dated April 16, 1997.

     (4)    Incorporated by reference from the Company's Quarterly Report on 
            Form 10-Q for the quarterly period ended March 31, 1997.

     (b)    Reports on Form 8-K

            During the quarter for which this report is filed, the Company 
            filed the following Reports on Form 8-K:

            Current Report on Form 8-K, dated April 16, 1997, and Amendment 
            1 thereto, relating to the proposed merger of NHP Incorporated 
            into the Company or one of its subsidiaries; the  acquisition of 
            Stonebrook Apartments by the Company or one of its subsidiaries 
            and the refinancing of the debt of 23 of the Company's 
            affiliates, including the following financial statements of NHP 
            Incorporated: Consolidated Statements of Operations for the years 
            ended December 31, 1996, 1995 and 1994, the Consolidated Balance 
            Sheets as of December 31, 1996 and 1995, the Consolidated 
            Statements of Cash Flows for the years ended December 31, 1996,

                                       35
<PAGE>

            1995 and 1994 and the Consolidated Statements of Shareholders' 
            Equity (Deficit) for the years ended December 31, 1996, 1995, 
            1994.

            Current Report on Form 8-K, dated May 5, 1997, relating to the 
            acquisition by the Company of common stock of NHP Incorporated, 
            including certain pro forma financial information and the 
            following financial statements of NHP Incorporated: Consolidated 
            Statements of Operations for the years ended December 31, 1996, 
            1995 and 1994, the Consolidated Balance Sheets as of December 31, 
            1996 and 1995, the Consolidated Statements of Cash Flows for the 
            years ended December 31, 1996, 1995 and 1994 and the Consolidated 
            Statements of Shareholders' Equity (Deficit) for the years ended 
            December 31, 1996, 1995, 1994.

            Current Report on Form 8-K, dated June 3, 1997, as amended by 
            Amendments 1 and 2 thereto, relating to the acquisition by the 
            Company of all of the outstanding  common stock of NHP Partners, 
            Inc. and all of the outstanding partnership interests of  NHP 
            Partners Two Limited Partnership; the acquisition by the Company 
            of the Vinings at the Waterways; and the acquisition by the 
            Company of two apartment communities located in Tustin, 
            California, including the Combined Financial Statements of NHP 
            Real Estate Companies, as of December 31, 1996 and 1995 and 
            March 31, 1997, the Financial Statements of NHP Southwest Partners,
            L.P. as of December 31, 1996 and 1995, the Combined Financial 
            Statements of NHP New LP Entities as of December 31, 1996 and 1995,
            the Combined Financial Statements of NHP Borrower Entities as of 
            December 31, 1996 and 1995, and the Historical Summary of Gross 
            Income and Certain Expenses (Summary) of The Bay Club at Aventura 
            for the year ended December 31, 1996 and the three months ended 
            March 31, 1997 (unaudited).

                                       36
<PAGE>

                                  SCHEDULE 1

     Documents substantially identical to Exhibits 10.10 through 10.14, 
except as to the loan amount and the subject property, have been omitted in 
reliance on Rule 12b-31 under the Securities Exchange Act of 1934.  Set forth 
below are the material details in which such documents differ from Exhibits 
10.10 through 10.14.


     SUBJECT PROPERTY                            LOAN AMOUNT 
     ----------------                            ----------- 

     Ashford Apartments                           $7,559,000 

     Coventry Square Apartments                   $3,116,000

     Crows Nest Apartments                        $2,958,000

     Cypress Landing Apartments                   $4,433,000

     Easton Village Apartments                    $2,969,000

     Fisherman's Wharf Apartments                 $3,627,000

     Greentree Apartments                         $7,631,000

     Hampton Hill Apartments                      $4,240,000

     Hastings Place Apartments                    $2,723,000

     Highland Park Apartments                     $9,614,000

     Las Brisas Apartments                        $3,425,000

     Meadows Apartments                           $2,138,000

     Oak Falls Apartments                         $2,802,000

     Randol Crossing Apartments                   $2,517,000

     Ridgecrest Apartments                        $2,538,000

     Riverwalk Apartments                         $5,761,000

     Signature Point Apartments                   $7,565,000

     Snug Harbor Apartments                       $2,103,000

                                       37
<PAGE>

     Southridge Apartments                        $2,160,000

     Stoney Brook Apartments                        $750,000

     Sunbury Downs                                $2,523,000

     Swiss Village Apartments                     $4,655,000

     The Waterford Apartments                     $4,120,000

     Woodhill Apartments                          $5,976,000

     Woodland Apartments                          $2,136,000

     Woodland-Tyler Apartments                    $4,310,000


                                       38
<PAGE>


                  APARTMENT INVESTMENT AND MANAGEMENT COMPANY


                                  SIGNATURES


Pursuant to the requirements 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.

                                         REGISTRANT:

                                         APARTMENT INVESTMENT AND
                                         MANAGEMENT COMPANY

Date: August 18, 1997                   /s/ Leeann Morein
                                        -----------------
                                        Leeann Morein
                                        Senior Vice President and
                                        Chief Financial Officer
                                        (duly authorized officer and principal
                                        financial officer)

                                        /s/ Patricia K. Heath
                                        ---------------------
                                        Patricia K. Heath
                                        Vice President and
                                        Chief Accounting Officer
                                        (principal accounting officer)






                                      39


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             APR-01-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                          21,521
<SECURITIES>                                         0
<RECEIVABLES>                                   18,870
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                58,354<F1>
<PP&E>                                       1,100,959
<DEPRECIATION>                                 156,104
<TOTAL-ASSETS>                               1,166,275
<CURRENT-LIABILITIES>                          168,228<F2>
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           224
<OTHER-SE>                                     417,487
<TOTAL-LIABILITY-AND-EQUITY>                 1,166,275
<SALES>                                         41,679
<TOTAL-REVENUES>                                44,840<F3>
<CGS>                                         (19,340)<F4>
<TOTAL-COSTS>                                 (27,388)<F5>
<OTHER-EXPENSES>                                 (433)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                            (11,152)
<INCOME-PRETAX>                                  5,264
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              5,264
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,264
<EPS-PRIMARY>                                     0.26
<EPS-DILUTED>                                     0.26
<FN>
<F1>Includes cash, restricted cash and accounts receivable.
<F2>Includes secured short-term financing, accounts payable and accrued
liabilities, resident security deposits, prepaid rents, and unsecured 
short-term financing.
<F3>Includes rental and other property revenues, management fees and other income.
<F4>Includes property operating expenses, owned property management expense and
management and other expenses.
<F5>Includes CGS, depreciation, corporate overhead allocation, amortization of
management company goodwill and other assets depreciation and amortization.
</FN>
        

</TABLE>


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