1
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


(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, 1998
                              -------------------------------------------------

                                       OR

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

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

Commission File Number 1-13232

                   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 July 31, 1998:    48,106,837
The number of shares of Class B Common Stock outstanding as of July 31, 1998:       162,500




                                       1
   2

                   APARTMENT INVESTMENT AND MANAGEMENT COMPANY
                                    FORM 10-Q

                                      INDEX



PART I.  FINANCIAL INFORMATION                                                         PAGE
                                                                                       ----
                                                                                    
         Item 1.  Financial Statements

                  Consolidated Balance Sheets as of June 30, 1998
                  (unaudited) and December 31, 1997                                     3

                  Consolidated Statements of Income for the Three and Six
                  Months Ended June 30, 1998 and 1997 (unaudited)                       4

                  Consolidated Statements of Cash Flow for the Three and
                  Six Months Ended June 30, 1998 and 1997 (unaudited)                   5

                  Notes to Consolidated Financial Statements
                  (unaudited)                                                           8

         Item 2.  Management's Discussion and Analysis of Financial Condition
                  and Results of Operations                                            20

         Item 3.  Quantitative and Qualitative Disclosures about Market Risk           33

PART II. OTHER INFORMATION

         Item 2.  Changes in Securities and Use of Proceeds                            34

         Item 4.  Submission of Matters to a Vote of Security Holders                  35

         Item 6.  Exhibits and Reports on Form 8-K                                     36

         Signatures                                                                    37




                                       2
   3

                   APARTMENT INVESTMENT AND MANAGEMENT COMPANY
                           Consolidated Balance Sheets
                    As of June 30, 1998 and December 31, 1997
                        (In Thousands, Except Share Data)



                                                                                            June 30,        December 31,
                                                                                              1998               1997
                                                                                         -------------      -------------
                                                                                           (unaudited)
                                                                                                                
 ASSETS
 Real Estate, net of accumulated depreciation of $297,895 and $153,285                   $   2,287,309      $   1,503,922
 Property held for sale                                                                         35,695              6,284
 Investments held for sale                                                                       5,767             22,144
 Investments in and notes receivable from unconsolidated subsidiaries                          108,105             84,459
 Investments in and notes receivable from unconsolidated real estate partnerships              243,799            212,150
 Cash and cash equivalents                                                                      49,320             37,088
 Restricted cash                                                                                75,123             24,229
 Accounts receivable                                                                            26,201             28,656
 Deferred financing costs                                                                       22,629             12,793
 Goodwill, net of accumulated amortization of $3,171 and $522                                  122,068            125,239
 Other assets                                                                                   78,725             43,546
                                                                                         -------------      -------------
 Total assets                                                                            $   3,054,741      $   2,100,510
                                                                                         =============      =============

 LIABILITIES AND STOCKHOLDERS' EQUITY
 Secured notes payable                                                                   $     751,337      $     681,421
 Secured tax-exempt bond financing                                                             394,662             74,010
 Unsecured short-term financing                                                                118,476                 --
 Secured short-term financing                                                                   50,000             53,099
                                                                                         -------------      -------------
 Total indebtedness                                                                          1,314,475            808,530
                                                                                         -------------      -------------

 Accounts payable, accrued and other liabilities                                               155,129             88,170
 Resident security deposits and prepaid rents                                                   12,882             10,213
                                                                                         -------------      -------------
 Total liabilities                                                                           1,482,486            906,913
                                                                                         -------------      -------------

 Commitments and contingencies                                                                      --                 --

 Minority interests in other partnerships                                                       43,167             36,335
 Minority interest in AIMCO Operating Partnership                                              134,694            111,962

 Stockholder's equity
    Class A Common Stock, $.01 par value, 150,000,000 shares
       authorized, 48,078,738 and 40,418,789 shares issued and outstanding                         481                403
    Class B Common Stock, $.01 par value, 262,500 shares authorized,
       162,500 shares issued and outstanding                                                         2                  2
    Class B Cumulative Convertible Preferred Stock, $.01 par value,
       750,000 shares authorized, 750,000 shares issued and outstanding                         75,000             75,000
    Class C Cumulative Preferred Stock, $.01 par value, 2,760,000 shares
       authorized, 2,400,000 shares issued and outstanding                                      60,000             60,000
    Class D Cumulative Preferred Stock, $.01 par value, 4,600,000 shares
       authorized, 4,200,000 and 0 shares issued and outstanding                               105,000                 --
    Additional paid-in capital                                                               1,247,839            977,601
    Notes due on common stock purchases                                                        (45,508)           (35,095)
    Distributions in excess of earnings                                                        (48,203)           (30,928)
    Accumulated other comprehensive losses                                                        (217)            (1,683)
                                                                                         -------------      -------------
    Total stockholders' equity                                                               1,394,394          1,045,300
                                                                                         -------------      -------------
 Total liabilities and stockholders' equity                                              $   3,054,741      $   2,100,510
                                                                                         =============      =============


          See accompanying notes to consolidated financial statements.



                                       3
   4

                   APARTMENT INVESTMENT AND MANAGEMENT COMPANY
                        Consolidated Statements of Income
                      (In Thousands, Except Per Share Data)
                                   (Unaudited)



                                                                       For the Three Months Ended       For the Six Months Ended
                                                                     -----------------------------   -----------------------------
                                                                     June 30, 1998   June 30, 1997   June 30, 1998   June 30, 1997
                                                                     -------------   -------------   -------------   -------------
                                                                                                                  
 RENTAL PROPERTY OPERATIONS
 Rental and other property revenues                                    $   89,928      $   41,679      $  161,264      $   79,719
 Property operating expenses                                              (33,334)        (16,704)        (59,643)        (31,160)
 Owned property management expense                                         (2,581)         (1,413)         (4,713)         (2,734)
 Depreciation                                                             (20,312)         (7,591)        (34,289)        (15,046)
                                                                       ----------      ----------      ----------      ----------
 Income from property operations                                           33,701          15,971          62,619          30,779
                                                                       ----------      ----------      ----------      ----------

 SERVICE COMPANY BUSINESS
 Management fees and other income                                           4,741           3,161           9,562           5,605
 Management and other expenses                                             (3,509)         (1,223)         (5,470)         (2,643)
 Corporate overhead allocation                                                (49)           (147)           (196)           (294)
 Other assets depreciation and amortization                                    --             (73)             (3)           (161)
                                                                       ----------      ----------      ----------      ----------
 Income from service company business                                       1,183           1,718           3,893           2,507
 Minority interests in service company business                                --              (1)             (1)             (2)
                                                                       ----------      ----------      ----------      ----------
 Company's share of income from service company business                    1,183           1,717           3,892           2,505
                                                                       ----------      ----------      ----------      ----------

 General and administrative expenses                                       (2,129)           (433)         (4,103)           (784)
 Interest expense                                                         (19,337)        (11,152)        (34,778)        (20,604)
 Interest income                                                            5,274             834          11,350           1,341
 Minority interest in other partnerships                                       66            (196)           (516)           (565)
 Equity in losses of unconsolidated partnerships                           (4,028)           (379)         (4,681)           (379)
 Equity in earnings (losses) of unconsolidated subsidiaries                 1,541             (86)          5,609             (86)
 Amortization of goodwill                                                  (1,677)           (237)         (3,394)           (474)
                                                                       ----------      ----------      ----------      ----------
 Income from operations                                                    14,594           6,039          35,998          11,733
 Extraordinary item - early extinguishment of debt                             --              --              --            (269)
 Gain on disposition of properties                                             --              --           2,526              --
                                                                       ----------      ----------      ----------      ----------
 Income before minority interest in AIMCO Operating Partnership            14,594           6,039          38,524          11,464
 Minority interest in AIMCO Operating Partnership                            (974)           (775)         (3,262)         (1,616)
                                                                       ----------      ----------      ----------      ----------
 Net income                                                            $   13,620      $    5,264      $   35,262      $    9,848
                                                                       ==========      ==========      ==========      ==========

 Net income attributable to preferred shareholders                     $    4,969      $       --      $    8,650      $       --
                                                                       ==========      ==========      ==========      ==========
 Net income attributable to common shareholders                        $    8,651      $    5,264      $   26,612      $    9,848
                                                                       ==========      ==========      ==========      ==========

 Net income                                                            $   13,620      $    5,264      $   35,262      $    9,848
 Other comprehensive income:
    Net unrealized gains on investment in securities                        1,626              --           1,466              --
                                                                       ----------      ----------      ----------      ----------
 Comprehensive income                                                  $   15,246      $    5,264      $   36,728      $    9,848
                                                                       ==========      ==========      ==========      ==========

 Basic earnings per common share                                       $     0.19      $     0.26      $     0.62      $     0.53
                                                                       ==========      ==========      ==========      ==========

 Diluted earnings per common share                                     $     0.19      $     0.26      $     0.61      $     0.53
                                                                       ==========      ==========      ==========      ==========

 Weighted average common shares outstanding                                45,298          20,366          43,206          18,424
                                                                       ==========      ==========      ==========      ==========

 Weighted average common shares and common share
    equivalents outstanding                                                45,539          20,504          43,409          18,559
                                                                       ==========      ==========      ==========      ==========

 Dividends paid per common share                                       $   0.5625      $   0.4625      $    1.125      $    0.925
                                                                       ==========      ==========      ==========      ==========


          See accompanying notes to consolidated financial statements.



                                       4
   5

                   APARTMENT INVESTMENT AND MANAGEMENT COMPANY
                      CONSOLIDATED STATEMENTS OF CASH FLOW
                 For the Six Months Ended June 30, 1998 and 1997
                                 (In Thousands)
                                   (Unaudited)



                                                                                          For the Six        For the Six
                                                                                          Months Ended       Months Ended
                                                                                          June 30, 1998      June 30, 1997
                                                                                           ------------      ------------
                                                                                                                
CASH FLOWS FROM OPERATING ACTIVITIES
   Net Income                                                                              $     35,262      $      9,848
                                                                                           ------------      ------------
   Adjustments to reconcile net income to net cash provided by
         operating activities:
      Depreciation and amortization                                                              38,666            17,067
      Gain on disposition of properties                                                          (2,526)               --
      Minority interest in Operating Partnership                                                  3,262             1,616
      Minority interests in other partnerships                                                      516               565
      Equity in losses of unconsolidated partnerships                                             4,681               379
      Equity in earnings of unconsolidated subsidiaries                                          (5,609)               86
      Extraordinary loss on early extinguishment of debt                                             --               269
      (Increase) decrease from changes in operating assets:
          Restricted cash                                                                       (15,375)              814
          Accounts receivable                                                                    12,310            (1,742)
          Other assets                                                                          (22,735)           (8,707)
      Increase (decrease) from changes in operating liabilities:
          Accounts payable, accrued and other liabilities                                       (36,385)            3,219
          Resident security deposits and prepaid rents                                           (6,229)            1,621
                                                                                           ------------      ------------
             Total adjustments                                                                  (29,424)           15,187
                                                                                           ------------      ------------
             Net cash provided by operating activities                                            5,838            25,035
                                                                                           ------------      ------------
 CASH FLOWS FROM INVESTING ACTIVITIES
        Proceeds from sale of real estate                                                        11,206                --
        Purchase of real estate                                                                 (30,405)          (52,195)
        Purchase of or advances on notes receivable                                             (64,914)               --
        Cash received in connection with Ambassador Merger                                        4,492                --
        Proceeds from repayments of notes receivable                                             18,087                --
        Purchase of general and limited partnership interests                                   (10,894)          (45,426)
        Additions to property held for sale                                                      (1,886)             (354)
        Capital replacements                                                                    (13,538)           (2,915)
        Initial capital expenditures                                                             (7,965)           (2,716)
        Construction in progress and capital enhancements                                        (5,263)           (3,766)
        Purchase of office equipment and leasehold improvements                                      --              (762)
        Proceeds from sale of property held for sale                                                411                --
                                                                                           ------------      ------------
             Net cash used in investing activities                                             (100,669)         (108,134)
                                                                                           ------------      ------------
 CASH FLOWS FROM FINANCING ACTIVITIES
        Proceeds from issuance of Class A Common Stock,
              net of underwriting and offering costs and from exercise of options                 9,004           114,335
        Proceeds from issuance of Class D Preferred Stock,
              net of underwriting and offering costs                                            100,294                --
        Proceeds from issuance of High Performance Units                                          1,978                --
        Principal repayments received on notes due from Officers on
              Class A Common Stock purchases                                                      5,730            11,619
        Repurchase of common stock                                                               (5,982)               --
        Proceeds from secured notes payable borrowings                                           32,284            86,111
        Net proceeds from unsecured short-term financing                                             --            20,500
        Net borrowings on the Company's revolving credit facilities                             100,913            26,100
        Principal repayments on secured notes payable                                           (51,582)           (2,554)
        Principal repayments on secured tax-exempt bond financing                                  (979)             (698)
        Repayments on secured short-term financing                                              (19,099)         (146,261)
        Payment of loan costs, net of proceeds from interest rate hedge                          (6,659)            2,214
        Payment of common stock dividends                                                       (46,672)          (17,424)
        Payment of distributions to minority interest in AIMCO Operating Partnership             (6,283)           (2,492)
        Payment of preferred stock dividends                                                     (5,884)               --
                                                                                           ------------      ------------
             Net cash provided by (used in) financing activities                                107,063            91,450
                                                                                           ------------      ------------
 NET INCREASE (DECREASE)  IN CASH AND CASH EQUIVALENTS                                           12,232             8,351
 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                                37,088            13,170
                                                                                           ------------      ------------
 CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                $     49,320      $     21,521
                                                                                           ============      ============


          See accompanying notes to consolidated financial statements.



                                        5
   6

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

1998 NON CASH INVESTING AND FINANCING ACTIVITIES

PURCHASE OF REAL ESTATE


                                                                                                          
Secured notes payable assumed in connection with purchase of real estate                                $ 48,157

Real estate purchased in exchange for 794,210 Partnership Common Units
   ("OP Units") of AIMCO Properties, L.P.                                                                 26,767
                                                                                                        --------
                                                                                                        $ 74,924
                                                                                                        ========


PURCHASE OF AMBASSADOR APARTMENTS, INC.

In May 1998, the Company acquired all of the common stock of Ambassador
Apartments, Inc., ("Ambassador"), in exchange for 6,578,833 shares of AIMCO
Class A Common Stock with a recorded value of $251.3 million (see Note 4).

          The aggregate purchase price consisted of the following:


                                                                                                          
Real estate                                                                                            $ 713,596
Investment in real estate partnerships                                                                     2,290
Restricted cash                                                                                           35,523
Accounts receivable                                                                                        7,953
Deferred financing costs                                                                                   4,359
Other assets                                                                                               2,319
Secured notes payable                                                                                     37,162
Secured tax-exempt bond financing                                                                        334,881
Unsecured short-term financing                                                                            31,550
Accounts payable, accrued and other liabilities                                                            2,513
Resident security deposits and prepaid rents                                                               8,898
Minority interests in other partnerships                                                                   5,752
Minority interest in AIMCO Operating Partnership                                                             146
Stockholders' equity                                                                                     251,274


REDEMPTION OF OPERATING PARTNERSHIP UNITS

During the six months ended June 30, 1998, 239,465 OP Units with recorded values
of $4,595 were redeemed in exchange for an equal number of shares of Class A
Common Stock.

PROPERTY HELD FOR SALE

During the six months ended June 30, 1998, the Company entered into contracts to
sell two multifamily properties with a net book value of $27.9 million. These
assets were reclassified to property held for sale.

RECEIPT OF NOTES PAYABLE FROM OFFICERS

During the six months ended June 30, 1998, the Company issued notes receivable
from officers for a total of $16.1 million in connection with their purchase of
437,653 shares of Class A Common Stock.

OTHER

During the six months ended June 30, 1998, AIMCO Properties, L.P. issued an
additional 108,528 OP units with a recorded value of $3,041 in connection with
the purchase of certain partnership interests.

During the six months ended June 30, 1998, AIMCO obtained control of real estate
partnerships which became consolidated. The non-cash effects are as follows:


                                                                    
Real estate                                                        $ 3,802
Secured notes payable                                                3,395
Accounts payable, accrued and other liabilities                        407




                                       6
   7

During the six months ended June 30, 1998, AIMCO contributed certain assets and
liabilities to unconsolidated subsidiaries and unconsolidated partnerships
as follows:


                                                                     
Investment in unconsolidated subsidiaries                          $ 18,925
Investment in unconsolidated partnerships                             1,989
Accounts receivable                                                     966
Accounts payable, accrued and other liabilities                      21,880


1997 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 purchased in exchange for 497,794 OP 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 AIMCO 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 these transactions, AIMCO and
ANHI owned a combined total of 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") were as follows:


                                                               
    Real estate, net                                        $ 102,455
    Investment in real estate partnerships                     96,119
    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)
    Accrued management contract liability                     106,615
    Resident security deposits and prepaid rent                  (416)


REDEMPTION OF OPERATING PARTNERSHIP UNITS

During the six months ended June 30, 1997, 544,694 OP 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 to 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 their 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, AIMCO Properties, L.P. issued an
additional 1,333 OP Units with a recorded value of $36 in connection with the
purchase of certain partnership interests in 1996.



                                       7
   8

                   APARTMENT INVESTMENT AND MANAGEMENT COMPANY
                   Notes to Consolidated Financial Statements
                            June 30, 1998 (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"), owns a
         majority of the ownership interests in AIMCO Properties, L.P. (the
         "AIMCO Operating Partnership") through its wholly owned subsidiaries,
         AIMCO-GP, Inc. and AIMCO-LP, Inc. The Company held an approximate 89%
         interest in the AIMCO Operating Partnership as of June 30, 1998.
         AIMCO-GP, Inc. is the sole general partner of the AIMCO Operating
         Partnership.

         At June 30, 1998, AIMCO had 48,078,738 shares of Class A Common Stock
         outstanding and the AIMCO Operating Partnership had 6,034,652
         Partnership Common Units ("OP Units") outstanding, for a combined total
         of 54,113,390 shares and OP Units outstanding.

         As of June 30, 1998, the Company, through its subsidiaries, owned or
         controlled 58,345 units in 210 apartment communities and had an equity
         interest in 74,318 units in 478 apartment communities. In addition, the
         Company managed 68,248 units in 357 apartment communities for third
         parties and affiliates, bringing the total owned and managed portfolio
         to 200,911 units in 1,045 apartment communities. The apartment
         communities are located in 42 states, the District of Columbia and
         Puerto Rico.


NOTE 2 - BASIS OF PRESENTATION

         Principles of Consolidation

         The accompanying consolidated financial statements include the accounts
         of AIMCO, the AIMCO Operating Partnership, majority owned subsidiaries
         and controlled real estate limited partnerships and limited liability
         companies. Interests held by limited partners in real estate limited
         partnerships and limited liability companies controlled by the Company
         are reflected as Minority Interests in Other Partnerships. All
         significant intercompany balances and transactions have been eliminated
         in consolidation. The assets of property-owning limited partnerships
         and limited liability companies owned or controlled by AIMCO or the
         AIMCO Operating Partnership (including, without limitation, AIMCO
         Citrus Sunset, L.L.C., AIMCO Sunset Village, L.L.C., and AIMCO Sunset
         Escondido, L.L.C.) are not available to pay creditors or secure the
         obligations of AIMCO or the AIMCO Operating Partnership.

         Investments in Unconsolidated Subsidiaries

         The Company has investments in numerous subsidiaries. Investments in
         entities in which the Company does not have control are accounted for
         under the equity method. Under the equity method, the Company's
         pro-rata share of the earnings or losses of the entity for the periods
         being presented is included in equity in earnings (losses) of 
         unconsolidated subsidiaries (see Note 5).
         
         Investments in and Notes Receivable from Real Estate Partnerships

         The Company owns general and limited partnership interests in numerous
         partnerships that own multi-family apartment properties. Investments in
         real estate partnerships in which the Company does not have control are
         accounted for under the equity method. Under the equity method, the
         Company's pro-rata share of the earnings or losses of the entity for
         the periods being presented is included in equity in losses of
         unconsolidated partnerships (see Note 6).


                                       8
   9


         Comprehensive Income

         In June 1997, the Financial Accounting Standards Board issued Statement
         of Financial Accounting Standards No. 130, Reporting Comprehensive
         Income ("SFAS 130"), which provides guidance with respect to the
         calculation and presentation of comprehensive income. Comprehensive
         income includes all transactions affecting stockholders' equity,
         including the traditional measure of net income, and excluding
         contributions from and distributions to stockholders. Under SFAS 130,
         companies are required to present comprehensive income and its
         components on the income statement and as a component of stockholders'
         equity on the balance sheet. As required, the Company adopted SFAS 130
         as of January 1, 1998 and restated the components of stockholders'
         equity for the prior periods presented.

         Earnings per Share

         Earnings per share for the three and six months ended June 30, 1997
         have been restated to comply with Statement of Financial Accounting
         Standards No. 128, Earnings Per Share (see Note 16).

         Interim Information

         The accompanying unaudited consolidated financial statements of the
         Company as of June 30, 1998 and for the three and six months ended June
         30, 1998 and 1997 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/A for the year ended
         December 31, 1997. 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.

         Reclassifications

         Certain reclassifications have been made to prior period financial
         statements to conform to the current period presentation.

NOTE 3 - REAL ESTATE

         During the six months ended June 30, 1998, in addition to the merger
         with Ambassador Apartments, Inc. (see Note 4), the Company purchased 12
         apartment communities containing 3,008 apartment units, as described
         below:



                    Date                                                                          Number
                  Acquired          Property                           Location                  of Units
                  --------          --------                           --------                  --------
                                                                                            
                    1/98            Crossings at Bell                  Amarillo, TX                   160
                    2/98            Steeplechase                       Tyler, TX                      484
                    3/98            Casa Anita                         Phoenix, AZ                    224
                    3/98            San Marina                         Phoenix, AZ                    399
                    3/98            Cobble Creek                       Tuscon, AZ                     301
                    3/98            Rio Cancion                        Tuscon, AZ                     379
                    3/98            Sundown Village                    Tuscon, AZ                     330
                    4/98            Arbor Station                      Montgomery, AL                 264
                    4/98            Heather Ridge                      Arlington, TX                   72
                    5/98            Landmark                           Albuquerque, NM                101
                    6/98            Citrus Grove                       Redlands, CA                   198
                    6/98            Villa La Paz                       Sun City, CA                    96
                                                                                                    -----
                                                                                                    3,008
                                                                                                    =====





                                       9
   10

         The aggregate consideration paid by the Company of $105.4 million
         consisted of $30.4 million in cash, 794,210 OP Units valued at $26.8
         million and the assumption of $48.2 million of secured long-term
         indebtedness. The cash portions of the acquisitions were funded with
         borrowings under the Company's revolving credit facilities.

         In January 1998, the Company sold the Sun Valley Apartments, an
         apartment community containing 430 apartment units located in Salt Lake
         City, Utah, for $11.5 million, less selling costs of $0.3 million. The
         Company recognized a $3.3 million gain on the sale.

         As of June 30, 1998, the Company's management has indicated its intent
         to sell the Rillito Village and Village Park properties. Accordingly,
         the underlying assets of these properties have been reclassified from
         real estate to property held for sale on the consolidated balance
         sheet.

NOTE 4 - INVESTMENT IN AMBASSADOR APARTMENTS, INC.

         In September 1997, the Company acquired 886,600 shares of common stock
         ("Ambassador Common Stock") of Ambassador for $19.9 million in cash.
         The shares acquired represented 8.4% of the shares of Ambassador Common
         Stock outstanding as of the date of the purchase. Ambassador was a
         self-administered and self-managed real estate investment trust
         ("REIT") engaged in the ownership and management of garden-style
         apartment properties leased primarily to middle income tenants.
         Ambassador owned 52 apartment communities with a total of 15,728 units
         located in Arizona, Colorado, Florida, Georgia, Illinois, Tennessee and
         Texas, and managed one property containing 252 units for an unrelated
         third party.

         On December 23, 1997, AIMCO and Ambassador entered into an Agreement
         and Plan of Merger (the "Ambassador Merger Agreement") providing for
         the merger of Ambassador with and into AIMCO, with AIMCO being the
         surviving corporation (the "Ambassador Merger"), and that, unless
         otherwise agreed, the parties would use their reasonable best efforts
         to effect a business combination of Ambassador Apartments, L.P., a
         Delaware limited partnership (the "Ambassador Operating Partnership")
         and the AIMCO Operating Partnership. Subsequent to the execution of the
         Ambassador Merger Agreement, the AIMCO Operating Partnership and
         Ambassador Operating Partnership entered into an Agreement and Plan of
         Merger (the "OP Merger Agreement) with AIMCO MergerSub, L.P., a
         Delaware limited partnership and 99.9% owned subsidiary partnership of
         the AIMCO Operating Partnership ("MergerSub"), providing for MergerSub
         to be merged with and into the Ambassador Operating Partnership, with
         the Ambassador Operating Partnership surviving (the "OP Merger).

         On May 8, 1998, holders of a majority of the outstanding shares of
         Ambassador Common Stock voted to approve the merger with AIMCO. The
         Ambassador Merger was completed the same day. Pursuant to the
         Ambassador Merger Agreement, all outstanding shares of Ambassador
         Common Stock were converted into the right to receive AIMCO Class A
         Common Stock, at a conversion ratio of 0.553, resulting in the issuance
         of up to 6,578,833 shares of AIMCO Class A Common Stock. Concurrently,
         all outstanding options to purchase Ambassador Common Stock were
         converted into options to purchase AIMCO Class A Common Stock, at the
         same conversion ratio, or cash. Contemporaneously with the consummation
         of the Ambassador Merger, the OP Merger was consummated and each
         outstanding unit of limited partnership interest in the Ambassador
         Operating Partnership was converted into the right to receive 0.553 OP
         Units. As a result, the Ambassador Operating Partnership became a 99.9%
         owned subsidiary partnership of the AIMCO Operating Partnership.



                                       10
   11

NOTE 5 - INVESTMENT IN AND NOTES RECEIVABLE FROM UNCONSOLIDATED SUBSIDIARIES

         In order to satisfy certain requirements of the Internal Revenue Code
         applicable to AIMCO's status as a REIT, certain assets of the Company
         are held through corporations (the "Unconsolidated Subsidiaries") in
         which the AIMCO Operating Partnership holds non-voting preferred stock
         that represents a 95% economic interest, and certain officers and/or
         directors hold, directly or indirectly, all of the voting common stock,
         representing a 5% economic interest. As a result of the controlling
         interest held by others in the Unconsolidated Subsidiaries, the Company
         accounts for its interest in the Unconsolidated Subsidiaries on the
         equity method. As of June 30, 1998, the Unconsolidated Subsidiaries
         included Property Asset Management Services, Inc., AIMCO/NHP Holdings,
         Inc. ("ANHI"), AIMCO/NHP Properties, Inc., NHP Property Management
         Company and NHP A&R Services, Inc.

         As of June 30, 1998, the Company's investment in the Unconsolidated
         Subsidiaries totaled $108.1 million, which consisted of a $50.0 million
         note receivable from, $18.9 million in advances to, and $39.2 million
         of preferred stock of, the Unconsolidated Subsidiaries.

NOTE 6 - INVESTMENT IN AND NOTES RECEIVABLE FROM UNCONSOLIDATED REAL ESTATE 
         PARTNERSHIPS

         AIMCO/NHP Partners, L.P. ("ANPLP") owns general and limited partnership
         interests in partnerships that own conventional and affordable
         apartment units. ANPLP's ownership interests in these partnerships
         range from 1% to 100%, and the provisions of the partnership agreements
         give ANPLP varying degrees of control. The Company owns a 99% limited
         partnership interest in ANPLP. A limited liability company owned by
         certain officers of the Company is the 1% general partner of ANPLP.
         Based on the provisions of the partnership agreement for ANPLP, the
         Company does not possess control of the partnership. As of June 30,
         1998, the Company's investment in unconsolidated partnerships,
         including ANPLP, totaled $243.8 million.

         The following table provides selected combined financial information
         for both the Company's unconsolidated subsidiaries and unconsolidated
         real estate partnerships as of June 30, 1998 and for the three and six
         months ended June 30, 1998 (dollars in thousands):



                      BALANCE SHEET DATA
                                                                    June 30, 1998
                                                                   ---------------
                                                                       
         Real estate, net of accumulated depreciation                $2,017,854
         Management contracts                                            50,320
         Goodwill                                                        44,252
         Other Assets                                                   449,657
         Total assets                                                 2,564,450
         Accounts payable and accrued liabilities                       666,410
         Secured notes payable                                        2,749,673
         Stockholders' and partners' equity (deficit)                  (851,633)
         Total liabilities and stockholders' equity (deficit)         2,564,450
         




                                                Three Months Ended     Six Months Ended
                   INCOME STATEMENT DATA          June 30, 1998          June 30, 1998
                                                ------------------    -----------------
                                                                    
         Rental and other property revenues      $   182,784           $   369,549
         Property operating expenses                (122,173)             (229,947)
         Depreciation expense                        (29,472)              (55,682)
         Service company revenues                     16,806                37,585
         Service company expenses                    (11,338)              (23,673)
         Interest expense, net                       (46,778)              (99,515)
         Net loss                                    (11,421)               (4,803)




                                       11
   12

NOTE 7 - SECURED NOTES PAYABLE

         The following table summarizes the Company's secured notes payable as
         of June 30, 1998 and December 31, 1997, all of which are non-recourse
         to the Company (dollars in thousands):



                                                June 30, 1998        December 31, 1997
                                                -------------        -----------------
                                                                        
         Fixed rate, fully-amortizing notes        $653,423              $561,056
         Fixed rate, non-amortizing notes            84,096               106,424
         Floating rate, non-amortizing notes         13,818                13,941
                                                   --------              --------
                Total                              $751,337              $681,421
                                                   ========              ========


NOTE 8 - SECURED TAX-EXEMPT BOND FINANCING

         The following table summarizes the Company's secured tax-exempt bond
         financing at June 30, 1998 and December 31, 1997 (dollars in
         thousands):



                                                  June 30, 1998    December 31, 1997
                                                  -------------    -----------------
                                                                 
         Fixed rate, fully-amortizing bonds         $  55,302          $ 56,027
         Fixed rate, non-amortizing bonds              17,823            17,983
         Floating rate, fully-amortizing bonds        289,824                --
         Floating rate, non-amortizing bonds           31,713                --
                                                    ---------          --------
                Total                               $ 394,662          $ 74,010
                                                    =========          ========


NOTE 9 - SECURED AND UNSECURED SHORT-TERM FINANCING

         The Company utilizes a variety of secured short-term financing
         instruments to manage its working capital needs and to fund real estate
         investments, including variable rate revolving credit facilities, as
         well as various fixed and floating rate term loans.

         In January 1998, the Company replaced its $100 million revolving credit
         facility with Bank of America National Trust and Savings Association
         ("Bank of America") with an unsecured $50 million revolving credit
         facility with Bank of America and Bank Boston, N.A. (the "BOA Credit
         Facility"). The AIMCO Operating Partnership is the borrower under the
         BOA Credit Facility, and all obligations thereunder are guaranteed by
         AIMCO and certain subsidiaries. In May 1998, the Company amended the
         BOA Credit Facility to increase its borrowing capacity thereunder to
         $155.0 million for a six-month period. At the conclusion of the
         six-month period, the maximum borrowing capacity returns to its
         original $50.0 million. The additional borrowing capacity was used to
         facilitate the closing of the Ambassador Merger (see Note 4) and will
         be further utilized to complete the Insignia Merger (see Note 12).

         The interest rate under the BOA Credit Facility is based on either
         LIBOR or Bank of America's reference rate, at the election of the
         Company, plus an applicable margin (the "Margin"). The Margin ranges
         between 0.6% and 1.0% in the case of LIBOR-based loans, and between 0%
         and 0.5% in the case of loans based on Bank of America's reference
         rate, depending upon the credit rating of the AIMCO Operating
         Partnership's senior unsubordinated unsecured long-term indebtedness.
         The BOA Credit Facility expires on January 26, 2000, unless extended
         for successive one-year periods, at the discretion of the lenders. The
         BOA Credit Facility provides for the conversion of the revolving
         facility into a three-year term loan.

         The availability of funds to the Company under the BOA Credit Facility
         is subject to certain borrowing base restrictions and other customary
         restrictions, including compliance with financial and other covenants
         thereunder. The Company had outstanding borrowings under the BOA Credit
         Facility of $118.5 million as of June 30, 1998.



                                       12
   13

         In February 1998, the AIMCO Operating Partnership, as borrower, and
         AIMCO and certain single asset wholly-owned subsidiaries of the AIMCO
         Operating Partnership (the "Owners"), as guarantors, entered into a
         five year, $50 million secured revolving credit facility agreement (the
         "WMF Credit Facility") with Washington Mortgage Financial Group, Ltd.
         ("Washington Mortgage"), which provides for the conversion of all or a
         portion of such revolving credit facility to a term facility. The WMF
         Credit Facility provides that all of the rights of Washington Mortgage
         are assigned to Federal National Mortgage Association ("FNMA"), but
         FNMA does not assume Washington Mortgage's obligations under the WMF
         Credit Facility. At the AIMCO Operating Partnership's request, the
         commitment amount under the WMF Credit Facility may be increased to an
         amount not to exceed $250 million, subject to the consent of Washington
         Mortgage and FNMA in their sole and absolute discretion. The AIMCO
         Operating Partnership and affiliates have pledged their ownership
         interests in the Owners as security for its obligations under the WMF
         Credit Facility. The guarantees of the Owners are secured by assets of
         the Owners, including four apartment properties and two mortgage notes.
         The interest rate on each advance is determined by investor bids for
         FNMA mortgage-backed securities, plus a margin presently equal to 0.5%.
         The maturity date of each advance under the revolving portion of the
         WMF Credit Facility is a date between three and nine months from the
         closing date of the advance, as selected by the AIMCO Operating
         Partnership. Advances under the term facility mature at a date,
         selected by the AIMCO Operating Partnership, between ten and twenty
         years from the date of the advance. The WMF Credit Facility was fully
         utilized as of June 30, 1998.

NOTE 10- INTEREST RATE LOCK AGREEMENTS

         From time to time, the Company enters into interest rate lock
         agreements with major investment banking firms, in anticipation of
         refinancing debt. Interest rate lock agreements related to planned
         refinancing of identified variable rate indebtedness are accounted for
         as anticipatory hedges. Upon the refinancing of such indebtedness, any
         gain or loss associated with the termination of the interest rate lock
         agreement is deferred and recognized over the life of the refinanced
         indebtedness. In order for the interest rate lock to qualify as an
         anticipatory hedge, the following criteria must be met: (a) the
         refinance being hedged exposes the Company to interest rate risk; (b)
         the interest rate lock is designated as a hedge; (c) the significant
         characteristics and expected terms of the refinance are identified; and
         (d) it is probable that the refinance will occur. The Company believes
         that all four of the above qualifications have been met for interest
         rate lock agreements previously entered into. In the event that any of
         the above qualifications are not met, the interest rate lock agreement
         will not qualify as an anticipatory hedge, and any gain or loss
         realized on the interest rate lock agreement will be recognized in the
         current period's earnings.

         In September 1997, the Company entered into an interest rate lock
         agreement having a notional principal amount of $75.0 million, in
         anticipation of refinancing certain floating rate indebtedness. The
         interest rate lock agreement fixed the ten-year treasury rate at 6.32%.
         During 1998, the Company refinanced certain mortgage indebtedness
         relating to ten real estate partnerships and realized losses of
         approximately $3.9 million, which have been deferred and will be
         amortized over the life of the refinanced debt. These losses, when
         amortized, will result in effective interest rates of 7.7% over the
         life of the refinanced debt.

NOTE 11- INTEREST RATE SWAP AGREEMENTS

         On May 8, 1998, in connection with the consummation of the merger with
         Ambassador, the Company assumed six interest rate swap agreements,
         having termination dates between October 3, 2003, and March 3, 2004,
         with several major investment banking firms.

         The swap agreements modify the interest characteristics of a portion of
         the Company's outstanding debt. Each interest rate swap agreement is
         designated with all or a portion of the principal balance and term of a
         specific debt obligation. These agreements involve the exchange of
         amounts based on a fixed interest rate for amounts based on variable
         interest rates over the life 



                                       13
   14

         of the agreement without an exchange of the notional amount upon which
         the payments are based. The differential to be paid or received as
         interest rates change is accrued and recognized as adjustment of
         interest expense related to the debt. The related interest amount
         payable to or receivable from counterparties is included in other
         liabilities or assets. The fair value of the swap agreements and
         changes in the fair value as a result of changes in market interest
         rates are not recognized in the financial statements.

         Gains and losses on the termination of interest-rate swap agreements
         are deferred as an adjustment to the carrying amount of the outstanding
         debt and amortized as an adjustment to interest expense related to the
         debt over the remaining term of the underlying debt. In the event of
         the early extinguishment of a designated debt obligation, any realized
         or unrealized gain or loss from the swap would be recognized in income
         coincident with the extinguishment gain or loss.

         Pursuant to the terms of the swap and related credit support
         agreements, the Company is required to post collateral to the swap
         providers for an amount equal to their exposure, as defined, in each
         case to the extent that a specified threshold is exceeded. The
         collateral posted by the Company may be in the form of cash or
         governmental securities, as determined by the Company. At June 30,
         1998, the Company had posted approximately $6.6 million in cash
         collateral under its swap agreements. The Company estimates that for
         every 0.25% decrease in the LIBOR interest rate yield, it will be
         required to post approximately $2 million of additional collateral with
         the swap providers. If interest rates rise, the Company estimates that
         for every 0.25% increase in the LIBOR interest rate yield curve,
         recovery of the posted collateral of a similar amount will be received
         up to the outstanding collateral balances.

         On June 2, 1998, the Company settled one of the swap agreements. It is
         the intent of the Company to terminate the remaining swap agreements in
         December, 1998. Based on the market value of the outstanding swap
         agreements at June 30, 1998, the Company had an unrealized loss of $1.9
         million.

         In June 1998, the Financial Accounting Standards Board (FASB) issued
         Statement Of Financial Accounting Standards No. 133, "Accounting for
         Derivative Instruments and Hedging Activities," which is required to be
         adopted in years beginning after June 15, 1999. As the Company has only
         minimal use of derivatives, management does not anticipate that this
         new statement will have a material effect on its financial statements.

NOTE 12- COMMITMENTS

         High Performance Units

         In January 1998, the Company agreed to sell 15,000 Class I High
         Performance Partnership Units ("the "High Performance Units") to a
         partnership owned by fourteen members of AIMCO's senior management, and
         to three of its independent directors for $2.1 million in cash. The
         High Performance Units have nominal value unless the Company's total
         return, defined as distribution income plus share price appreciation,
         over the three year period ending December 31, 2000, is at least 30%
         and exceeds the industry average, as determined by a peer group index,
         by at least 15% (the "Total Return"). At the conclusion of the three
         year period, if the Company's Total Return satisfies these criteria,
         the holders of the High Performance Units will receive distributions
         and allocations of income and loss from the AIMCO Operating Partnership
         in the same amounts and at the same times as would holders of a number
         of OP Units equal to the quotient obtained by dividing (i) the product
         of (a) 15% of the amount by which the Company's cumulative Total Return
         over the three year period exceeds the greater of 115% of a peer group
         index or 30% (such excess being the "Excess Return"), multiplied by (b)
         the weighted average market value of the Company's outstanding Common
         Stock and OP Units, by (ii) the market value of one share of Class A
         Common Stock at the end of the three year period. The three year
         measurement period will be shortened in the event of a change of
         control of the Company. Unlike OP Units, the High Performance Units are
         not redeemable or convertible into Class A Common Stock unless a change



                                       14
   15

         of control of the Company occurs. Because there is substantial
         uncertainty that the High Performance Units will have more than nominal
         value due to the required Total Return over the three year term, the
         Company has not recorded any value to the High Performance Units. If
         the measurement period would have ended June 30, 1998, the Excess
         Return would have been $114.9 million and the value of the High
         Performance Units would have been $17.2 million, and such High
         Performance Units would represent no dilutive effect on net income per
         share.

         Insignia Merger

         On March 17, 1998, AIMCO, the AIMCO Operating Partnership and Insignia
         Financial Group, Inc. ("Insignia") and its subsidiary, Insignia/ESG,
         Inc. entered into a definitive merger agreement as amended and restated
         as of May 26, 1998, (the "Insignia Merger Agreement"), which provides
         for the merger (the "Insignia Merger") of Insignia with and into AIMCO,
         with AIMCO being the surviving corporation. Upon the completion of the
         Insignia merger, the Company will assume property management of
         approximately 185,000 apartment units, consisting of 113,000 units
         owned by partnerships which will be controlled by AIMCO and 72,000
         units owned by third parties. In addition, the Company will acquire an
         ownership interest of approximately 61% in Insignia Properties Trust
         ("IPT"), which owns general and limited partnership interests of
         approximately 32% (on a weighted average basis) in approximately 51,000
         apartment units. The total transaction value of the Insignia Merger is
         approximately $811.0 million, which includes the issuance of
         approximately $303.0 million of AIMCO preferred stock, the assumption
         of approximately $308.0 million of mortgage indebtedness and the
         assumption of approximately $149.5 million of indebtedness represented
         by preferred convertible securities of an Insignia subsidiary. The
         AIMCO preferred stock issued in the Insignia Merger will generally (i)
         entitle the holders thereof to receive a special cash dividend (the
         "Special Dividend"), when and if declared by AIMCO's Board of
         Directors, of approximately $50.0 million in the aggregate (which is
         expected to be paid prior to January 15, 1999), and (ii) automatically
         convert into shares of AIMCO's Class A Common Stock upon payment in
         full of the Special Dividend. The Company has agreed to offer to
         acquire the outstanding shares of beneficial interest in IPT not held
         by Insignia at a price of at least $13.25 per IPT share, or
         approximately $100.0 million. In addition, IPT is party to a merger
         agreement with Angeles Mortgage Investment Trust ("AMIT"), which, if
         approved by AMIT's stockholders and consummated, will result in the
         issuance of additional IPT shares and, therefore, the payment by 
         AIMCO in a merger with IPT of an additional approximate $51.2 million
         at an assumed price of $13.25 per IPT share.

         Consummation of the Insignia Merger is subject to the affirmative vote
         of the holders of a majority of the outstanding shares of Insignia
         common stock, the approval of all appropriate governmental and
         regulatory authorities and other customary conditions.

NOTE 13- MINORITY INTERESTS IN OTHER PARTNERSHIPS

         Interests held by limited partners (other than the Company) in real
         estate partnerships controlled by the Company are reflected as minority
         interests in other partnerships. Net income is allocated based on the
         percentage interest owned by these limited partners in each respective
         real estate partnership.

NOTE 14- MINORITY INTEREST IN AIMCO OPERATING PARTNERSHIP

         The AIMCO Operating Partnership's income for each period is allocated
         between the Company and the outside limited partners, whose interests
         are represented by OP Units, based on their respective weighted-average
         ownership interests in the AIMCO Operating Partnership for the period.
         The Company records the issuance of OP Units and the assets acquired in
         purchase transactions based on the market price of the Company's Class
         A Common Stock immediately prior to the date of execution of the
         purchase contract. The holders of OP Units receive distributions,
         pro-rated from the date of admittance, in an amount equivalent to the
         dividends paid to holders of Class A Common Stock. During the six
         months ended June 30, 1998, the weighted-average ownership interest in
         the AIMCO Operating Partnership held by outside limited partners was
         11.4%. At June 30, 1998, the ownership interest in the AIMCO Operating
         Partnership held by outside limited partners was 11.4%.



                                       15
   16

         After a one-year holding period, the limited partners generally have
         the right to redeem each OP Unit in exchange for a cash amount equal to
         the market value of the Class A Common Stock at the time of redemption
         or, at AIMCO's option, a share of Class A Common Stock (in either case,
         subject to antidilution adjustments).

NOTE 15- STOCKHOLDERS' EQUITY

         In February 1998, AIMCO issued 4,200,000 shares of 8 3/4% Class D
         Cumulative Preferred Stock, par value $0.01 per share ("Class D
         Preferred Stock") in a public offering. Holders of the Class D
         Preferred Stock are entitled to receive, when, as and if declared by
         the Board of Directors, annual cash dividends equal to $2.1875 per
         share. The Class D Preferred Stock is senior to the Class A Common
         Stock, and ranks on a parity with the Class B Cumulative Convertible
         Preferred Stock, the Class C Cumulative Preferred Stock, the Class G
         Cumulative Preferred Stock (see Note 18) and, the Class H Cumulative
         Preferred Stock (see Note 18) as to dividends and upon liquidation.
         Upon any liquidation, dissolution or winding up of AIMCO, before
         payments or distributions are made by AIMCO to any holders of Class A
         Common Stock, the holders of the Class D Preferred Stock are entitled
         to receive a liquidation preference of $25 per share, plus accumulated,
         accrued and unpaid dividends. The net proceeds of $100.3 million were
         used to repay indebtedness under the BOA Credit Facility.

         On December 2, 1997, AIMCO issued warrants (the "Oxford Warrants")
         exercisable to purchase up to an aggregate of 500,000 shares of Class A
         Common Stock at $41 per share. The Oxford Warrants were issued to
         affiliates of Oxford Realty Financial Group, Inc., a Maryland
         corporation ("Oxford"), in connection with the amendment of certain
         agreements pursuant to which the Company manages properties controlled
         by Oxford or its affiliates. The actual number of shares of Class A
         Common Stock for which the Oxford Warrants will be exercisable is based
         on certain performance criteria with respect to the Company's
         management arrangement with Oxford for each of the five years ending
         December 31, 2001. The Oxford Warrants are exercisable for six years
         after the determination of such criteria for each of the five years.
         The Oxford Warrants were valued at $1.2 million using the
         "Black-Scholes" model and are being amortized over the vesting period.
         The Oxford Warrants were issued in a private transaction exempt from
         registration under the Securities Act pursuant to Section 4(2).

         During the six months ended June 30, 1998, the Company sold 437,653
         shares of Class A Common Stock to certain members of the Company's
         management, at an average price of $36.77 per share. In payment for the
         stock, such members of management executed notes payable to AIMCO
         totaling $16.1 million, which bear interest at a fixed rate of 7.0% per
         annum, payable quarterly, and are due in ten years. The notes are
         secured by the stock purchased and are recourse as to 25% of the
         original amount borrowed.

         In March 1998, the Company repurchased 163,600 shares of Class A Common
         Stock on the open market for $6.0 million, or an average price of
         $36.55 per share.

         In July 1998, the Company issued 4,050,000 shares of 9-3/8% Class G
         Cumulative Preferred Stock, par value $0.01 per share ("Class G
         Preferred Stock") in a public offering (see Note 18).

         In August 1998, the Company issued 2,000,000 shares of 9-1/2% Class H
         Cumulative Preferred Stock, par value $0.01 per share ("Class H
         Preferred Stock") in a public offering (see Note 18).

NOTE 16- EARNINGS PER SHARE

         The following table illustrates the calculation of basic and diluted
         earnings per share for the three and six months ended June 30, 1998 and
         1997 (in thousands, except per share data):



                                       16
   17



                                                                               Three Months     Three Months
                                                                                Ended June 30, Ended June 30,
                                                                                    1998           1997
                                                                                 ----------     ----------
                                                                                                  
  Numerator:
  Net income                                                                     $   13,620      $   5,264
  Preferred stock dividends                                                          (4,969)            --
                                                                                 ----------      ---------
  Numerator for basic and diluted earnings per share -  income
  attributable to common shareholders                                            $    8,651      $   5,264
                                                                                 ==========      =========

  Denominator:
  Denominator for basic earnings per share - weighted average
  number of shares of common stock outstanding                                       45,298         20,366
  Effect of dilutive securities                                                         241            138
                                                                                 ----------      ---------
  Denominator for dilutive earnings per share                                        45,539         20,504
                                                                                 ==========      =========

  Basic earnings per common share:
     Operations                                                                  $     0.19      $    0.26
     Gain on disposition of properties                                                   --             --
     Extraordinary item                                                                  --             --
                                                                                 ----------      ---------
     Total                                                                       $     0.19      $    0.26
                                                                                 ==========      =========

  Diluted earnings per common share:
     Operations                                                                  $     0.19      $    0.26
     Gain on disposition of properties                                                   --             --
     Extraordinary item                                                                  --             --
                                                                                 ----------      ---------
     Total                                                                       $     0.19      $    0.26
                                                                                 ==========      =========
 



                                                                                 Six Months         Six Months
                                                                               Ended June 30,     Ended June 30,
                                                                                     1998              1997
                                                                                 ------------      ------------
                                                                                             
  Numerator:
  Net income                                                                     $     35,262      $      9,848
  Preferred stock dividends                                                            (8,650)               --
                                                                                 ------------      ------------
  Numerator for basic and diluted earnings per share -  income
  attributable to common shareholders                                            $     26,612      $      9,848
                                                                                 ============      ============

  Denominator:
  Denominator for basic earnings per share - weighted average
  number of shares of common stock outstanding                                         43,206            18,424
  Effect of dilutive securities                                                           203               135
                                                                                 ------------      ------------
  Denominator for dilutive earnings per share                                          43,409            18,559
                                                                                 ============      ============

  Basic earnings per common share:
     Operations                                                                  $       0.56      $       0.55
     Gain on disposition of properties                                                   0.06                --
     Extraordinary item                                                                    --             (0.02)
                                                                                 ------------      ------------
     Total                                                                       $       0.62      $       0.53
                                                                                 ============      ============

  Diluted earnings per common share:
     Operations                                                                  $       0.55      $       0.55
     Gain on disposition of properties                                                   0.06                --
     Extraordinary item                                                                    --             (0.02)
                                                                                 ------------      ------------
     Total                                                                       $       0.61      $       0.53
                                                                                 ============      ============
 



                                       17
   18

NOTE 17- PRO FORMA FINANCIAL STATEMENTS

         During the six months ended June 30, 1998, the Company purchased
         Ambassador Apartments, Inc. Also, 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 Consolidated Statements of Operations for
         the six months ended June 30, 1998 and 1997, 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, 1998 and 1997; (ii) the unaudited Consolidated Financial
         Statements of Ambassador for the four months ended April 30, 1998 and
         the six months ended June 30, 1997; (iii) the unaudited Consolidated
         Financial Statements of NHP for the six months ended June 30, 1997
         (which have been restated to reflect NHP's subsidiary, WMF Group Ltd.,
         (as a discontinued operation), and (iv) the unaudited Combined
         Financial Statements of the NHP Real Estate Companies for the five
         months ended May 31, 1997.

         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 CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS EXCEPT PER SHARE DATA)
                                   (UNAUDITED)



                                                                       FOR THE SIX MONTHS ENDED
                                                                     JUNE 30, 1998   JUNE 30, 1997
                                                                     -------------   -------------
                                                                                        
  RENTAL PROPERTY OPERATIONS
  Rental and other property revenues                                   $  195,509      $  132,387
  Property operating expenses                                             (72,445)        (51,495)
  Owned property management expense                                        (4,713)         (3,016)
  Depreciation                                                            (42,979)        (28,777)
                                                                       ----------      ----------
  Income from property operations                                          75,372          49,099
                                                                       ----------      ----------

  SERVICE COMPANY BUSINESS
  Management fees and other income                                          9,562           7,618
  Management and other expenses                                            (5,470)         (6,046)
  Corporate overhead allocation                                              (196)           (294)
  Other assets depreciation and amortization                                   (3)           (161)
                                                                       ----------      ----------
  Income from service company business                                      3,893           1,117
  Minority interests in service company business                               (1)             (2)
                                                                       ----------      ----------
  Company's share of income from service company business                   3,892           1,115
                                                                       ----------      ----------

  GENERAL AND ADMINISTRATIVE EXPENSES                                      (4,103)           (406)
  INTEREST EXPENSE                                                        (43,847)        (39,189)
  INTEREST INCOME                                                          11,350           1,881
  MINORITY INTEREST IN OTHER PARTNERSHIPS                                    (516)         (1,327)
  EQUITY IN LOSSES OF UNCONSOLIDATED PARTNERSHIPS                          (4,692)         (3,200)
  EQUITY IN EARNINGS OF UNCONSOLIDATED SUBSIDIARY                           5,609            (549)
  AMORTIZATION OF  GOODWILL                                                (3,394)           (474)
                                                                       ----------      ----------
  INCOME BEFORE EXTRAORDINARY ITEM AND MINORITY
      INTEREST IN OPERATING PARTNERSHIP                                    39,671           6,950
  Extraordinary item - early extinquishment of debt                            --            (269)
  Gain (loss) on disposition of properties                                  2,526              --
                                                                       ----------      ----------
  INCOME BEFORE MINORITY INTEREST IN OPERATING                             42,197           6,681
      PARTNERSHIP
  Minority interest in Operating Partnership                               (3,506)           (677)
                                                                       ----------      ----------
  NET INCOME                                                           $   38,691      $    6,004
                                                                       ==========      ==========

  NET INCOME ATTRIBUTABLE TO PREFERRED SHAREHOLDERS                    $    8,650              --
                                                                       ==========      ==========
  NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS                       $   30,041      $    6,004
                                                                       ==========      ==========
  BASIC EARNINGS PER SHARE                                             $     0.63      $     0.23   
                                                                       ==========      ==========
  DILUTED EARNINGS PER SHARE                                           $     0.63      $     0.22
                                                                       ==========      ==========
  WEIGHTED AVERAGE COMMON SHARES OUTSTANDING                               47,822          26,468
                                                                       ==========      ==========
  WEIGHTED AVERAGE COMMON SHARES AND COMMON SHARE
      EQUIVALENTS OUTSTANDING                                              48,025          26,864
                                                                       ==========      ==========
 



                                       18
   19

NOTE  18- SUBSEQUENT EVENTS

         Sunset Village Acquisition

         On July 2, 1998, the Company purchased Sunset Village Apartments, a
         114-unit apartment community located in Oceanside, California. Total
         consideration paid of $7.5 million was comprised of $1.8 million in
         cash, the issuance of 1,985 OP Units valued at $0.1 million, and the
         assumption of $5.6 million of mortgage indebtedness.

         Sunset Citrus Acquisition

         On July 2, 1998, the Company purchased Sunset Citrus Apartments, a
         97-unit apartment community located in Vista, California. Total
         consideration paid of $4.4 million was comprised of $0.7 million in
         cash, the issuance of 1,110 OP Units valued at $0.04 million, and the
         assumption of $3.6 million of mortgage indebtedness.

         Rancho Escondido Acquisition

         Also on July 2, 1998, the Company purchased Rancho Escondido
         Apartments, a 334-unit apartment community located in Escondido,
         California. Total consideration paid of $20.7 million was comprised of
         $6.6 million in cash, the issuance of 5,491 OP Units valued at $0.3
         million, and the assumption of $13.8 million of mortgage indebtedness.

         Dividend Declared

         On July 23, 1998, the AIMCO Board of Directors declared a cash dividend
         of $0.5625 per share of AIMCO Class A Common Stock for the quarter
         ended June 30, 1998, payable on August 14, 1998 to stockholders of
         record on August 7, 1998.

         Issuance of Preferred Stock

         In July 1998, AIMCO issued 4,050,000 shares of Class G Preferred Stock
         in a public offering. Holders of the Class G Preferred Stock are
         entitled to receive, when, as and if declared by the Board of
         Directors, annual cash dividends equal to $2.34375 per share. The Class
         G Preferred Stock is senior to the Class A Common Stock, and ranks on a
         parity with the Class B Cumulative Convertible Preferred Stock, Class C
         Cumulative Preferred Stock, Class D Cumulative Preferred Stock and
         Class H Preferred Stock as to dividends and upon liquidation. Upon any
         liquidation, dissolution or winding up of AIMCO, before payments or
         distributions are made by AIMCO to any holders of Class A Common Stock,
         the holders of the Class G Preferred Stock are entitled to receive a
         liquidation preference of $25 per share, plus accumulated, accrued and
         unpaid dividends. The net proceeds of approximately $98.0 million were
         used to repay $83.0 million of outstanding indebtedness under the BOA
         Credit Facility, to fund acquisitions and for general corporate
         purposes.

         In August 1998, AIMCO issued 2,000,000 shares of Class H Preferred
         Stock in a public offering. Holders of the Class H Preferred Stock are
         entitled to receive, when, as and if declared by the Board of
         Directors, annual cash dividends equal to $2.375 per share. The Class G
         Preferred Stock is senior to the Class A Common Stock, and ranks on a
         parity with the Class B Cumulative Convertible Preferred Stock, Class C
         Cumulative Preferred Stock, Class D Preferred Stock and Class G
         Preferred Stock as to dividends and upon liquidation. Upon any
         liquidation, dissolution or winding up of AIMCO, before payments or
         distributions are made by AIMCO to any holders of Class A Common Stock,
         the holders of the Class H Preferred Stock are entitled to receive a
         liquidation preference of $25 per share, plus accumulated, accrued and
         unpaid dividends. The net proceeds of approximately $48.1 million were
         used to repay indebtedness under the BOA Credit Facility.


                                       19
   20

                   APARTMENT INVESTMENT AND MANAGEMENT COMPANY

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

OVERVIEW

As of June 30, 1998, the Company owned or managed 200,911 apartment units,
comprised of 58,345 units in 210 apartment communities owned or controlled by
the Company (the "Owned Properties"), 74,318 units in 478 apartment communities
in which the Company has an equity interest (the "Equity Properties") and 68,248
units in 357 apartment communities which the Company manages for third parties
and affiliates (the "Managed Properties" and together with the Owned Properties
and the Equity Properties, the "AIMCO Properties"). The apartment communities
are located in 42 states, the District of Columbia and Puerto Rico.

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 the failure of 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 REIT 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.

RESULTS OF OPERATIONS

COMPARISON OF THE SIX MONTHS ENDED JUNE 30, 1998 TO THE SIX MONTHS ENDED 
JUNE 30, 1997

NET INCOME

The Company recognized net income of $35.3 million for the six months ended June
30, 1998, compared to $9.8 million for the six months ended June 30, 1997. The
increase in net income of $25.5 million, or 260%, was primarily the result of a
significant increase in the number of owned properties and a significant
increase in investments in unconsolidated subsidiaries and real estate
partnerships during 1997 (the "1997 Acquisitions"), and the acquisition of
Ambassador and the purchase of twelve properties in the first six months of 1998
(the "1998 Acquisitions"). The increase in net income was partially offset by
the sale of five properties in 1997 (the "1997 Sold Properties") and one
property in 1998 (the "1998 Sold Property"), increased real estate depreciation,
increased goodwill amortization 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.



                                       20
   21

RENTAL PROPERTY OPERATIONS

Rental and other property revenues from the Company's Owned Properties totaled
$161.3 million for the six months ended June 30, 1998, compared to $79.7 million
for the six months ended June 30, 1997, an increase of $81.6 million, or 102%.
Rental and other property revenues consisted of the following (dollars in
thousands):



                                                    Six months ended    Six months ended
                                                     June 30, 1998       June 30, 1997
                                                     -------------       -------------
                                                                               
 "Same store" properties                               $ 68,133             $65,146     
 1997 Acquisitions                                       68,305               4,639     
 1998 Acquisitions                                       18,850                  --     
 1997 Sold Properties                                        --               2,460     
 1998 Sold Property                                         103               1,061     
 Properties in lease-up after the completion of an                                      
 expansion or renovation                                  5,873               6,413     
                                                       --------             -------     
 Total                                                 $161,264             $79,719     
                                                       ========             =======     


Property 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 $59.6 million for the six months ended June 30, 1998,
compared to $31.2 million for the six months ended June 30, 1997, an increase of
$28.4 million or 91%. Operating expenses consisted of the following (dollars in
thousands):



                                                   Six months ended    Six months ended
                                                    June 30, 1998        June 30, 1997
                                                    -------------        -------------
                                                                            
 "Same store" properties                               $26,578              $26,073  
 1997 Acquisitions                                      24,886                1,674  
 1998 Acquisitions                                       5,970                   --  
 1997 Sold Properties                                       --                  978  
 1998 Sold Property                                        197                  373  
 Properties in lease-up after the completion of an                                   
 expansion or renovation                                 2,012                2,062  
                                                       -------              -------  
 Total                                                 $59,643              $31,160  
                                                       =======              =======  


Owned property management expenses, representing the costs of managing the
Company's Owned Properties, totaled $4.7 million for the six months ended June
30, 1998, compared to $2.7 million for the six months ended June 30, 1997, an
increase of $2.0 million, or 74%. The increase resulted from the acquisition of
properties in 1997 and 1998.



                                       21
   22

SERVICE COMPANY BUSINESS

The Company's share of income from the service company business was $3.9 million
for the six months ended June 30, 1998, compared to $2.5 million for the six
months ended June 30, 1997. The increase in service company business income of
$1.4 million was due to increased management and other fees from the acquisition
of partnership interests and properties, and the acquisition of a captive
insurance subsidiary in connection with the acquisition of the NHP Real Estate
Companies in June 1997.

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative expenses increased from $0.8 million for the six
months ended June 30, 1997 to $4.1 million for the six months ended June 30,
1998, a 412% increase. The increase is primarily due to additional corporate
costs and additional employee salaries associated with the purchase of NHP Real
Estate Companies in June 1997. In addition, due to the growth of the Company,
several new departments have been added including legal, tax, and tender
coordination, as well as increased levels of personnel in the accounting and
finance departments.

INTEREST EXPENSE

Interest expense, which includes the amortization of deferred financing costs,
totaled $34.8 million for the six months ended June 30, 1998, compared to $20.6
million for the six months ended June 30, 1997, an increase of $14.2 million, or
69%. The increase consists of the following (dollars in thousands):


                                                                            
          Interest expense on secured short-term and long-term
            indebtedness incurred in connection with the 1997
            Acquisitions                                                   $10,599
          Interest expense on secured and unsecured short-term and
            long-term indebtedness incurred in connection with the 1998
            Acquisitions                                                     3,480
          Increase in interest expense on the Company's other
            indebtedness                                                        95
                                                                           -------
          Total increase                                                   $14,174
                                                                           =======


INTEREST INCOME

Interest income totaled $11.4 million for the six months ended June 30, 1998,
compared to $1.4 million for the six months ended June 30, 1997. The increase of
$10.0 million is primarily due to interest earned on loans made by the Company
to partnerships in which the Company acts as the general partner.

COMPARISON OF THE THREE MONTHS ENDED JUNE 30, 1998 TO THE THREE MONTHS ENDED
JUNE 30, 1997

The Company recognized net income of $13.6 million for the three months ended
June 30, 1998, compared to $5.3 million for the three months ended June 30,
1997. The increase in net income of $8.3 million, or 156%, was primarily the
result of a significant increase in the number of owned properties and a
significant increase in investments in unconsolidated subsidiaries and real
estate partnerships during 1997 (the "1997 Acquisitions"), and the acquisition
of Ambassador and the purchase of twelve properties in the first six months of
1998 (the "1998 Acquisitions"). The increase in net income was partially offset
by the sale of five properties in 1997 (the "1997 Sold Properties") and one
property in 1998 (the "1998 Sold Property"), increased real estate depreciation,
increased goodwill amortization 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.



                                       22
   23

RENTAL PROPERTY OPERATIONS

Rental and other property revenues from the Company's Owned Properties totaled
$89.9 million for the three months ended June 30, 1998, compared to $41.7
million for the three months ended June 30, 1997, an increase of $48.2 million,
or 116%. Rental and other property revenues consisted of the following (dollars
in thousands):



                                                 Three months ended   Three months ended
                                                    June 30, 1998      June 30, 1997
                                                    -------------      -------------
                                                                          
 "Same store" properties                               $34,198            $32,755  
 1997 Acquisitions                                      34,439              3,935  
 1998 Acquisitions                                      18,524                 --  
 1997 Sold Properties                                       --              1,260  
 1998 Sold Property                                         --                541  
 Properties in lease-up after the completion of an                                 
 expansion or renovation                                 2,767              3,188  
                                                       -------            -------  
 Total                                                 $89,928            $41,679  
                                                       =======            =======  


Property 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 $33.3 million for the three months ended June 30, 1998,
compared to $16.7 million for the three months ended June 30, 1997, an increase
of $16.6 million or 99%. Operating expenses consisted of the following (dollars
in thousands):



                                                  Three months ended     Three months ended
                                                    June 30, 1998          June 30, 1997
                                                    -------------          -------------
                                                                             
 "Same store" properties                               $13,900                $13,480 
 1997 Acquisitions                                      12,605                  1,466 
 1998 Acquisitions                                       5,815                     -- 
 1997 Sold Properties                                       --                    510 
 1998 Sold Property                                         --                    187 
 Properties in lease-up after the completion of an                                    
 expansion or renovation                                 1,014                  1,061 
                                                       -------                ------- 
 Total                                                 $33,334                $16,704 
                                                       =======                ======= 


Owned property management expenses, representing the costs of managing the
Company's Owned Properties, totaled $2.6 million for the three months ended June
30, 1998, compared to $1.4 million for the three months ended June 30, 1997, an
increase of $1.2 million, or 86%. The increase resulted from the acquisition of
properties in 1997 and 1998.

SERVICE COMPANY BUSINESS

The Company's share of income from the service company business was $1.2 million
for the three months ended June 30, 1998, compared to $1.7 million for the three
months ended June 30, 1997. The decrease in service company business income of
$0.5 million was due to increased management and other expenses from the
acquisition of partnership interests, and properties, and the acquisition of a
captive insurance subsidiary in connection with the acquisition of the NHP Real
Estate Companies in June 1997.




                                       23
   24
GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative expenses increased from $0.4 million for the three
months ended June 30, 1997 to $2.1 million for the three months ended June 30,
1998, a 425% increase. The increase is primarily due to additional corporate
costs and additional employee salaries associated with the purchase of NHP Real
Estate Companies in June 1997. In addition, due to the growth of the Company,
several new departments have been added including legal, tax, and tender
coordination, as well as increased levels of personnel in the accounting and
finance departments.

INTEREST EXPENSE

Interest expense, which includes the amortization of deferred financing costs,
totaled $19.3 million for the three months ended June 30, 1998, compared to
$11.2 million for the three months ended June 30, 1997, an increase of $8.1
million, or 72%. The increase consists of the following (dollars in thousands):


                                                                            
          Interest expense on secured short-term and long-term
            indebtedness incurred in connection with the 1997
            Acquisitions                                                    $4,654
          Interest expense on secured and unsecured short-term and
            long-term indebtedness incurred in connection with the 1998
            Acquisitions                                                     3,394
          Increase in interest expense on the Company's other
            indebtedness                                                       137
                                                                            ------
          Total increase                                                    $8,185
                                                                            ======


INTEREST INCOME

Interest income totaled $5.3 million for the three months ended June 30, 1998,
compared to $0.8 million for the three months ended June 30, 1997. The increase
of $4.5 million is primarily due to interest earned on loans made by the Company
to partnerships in which the Company acts as the general partner.

LIQUIDITY AND CAPITAL RESOURCES

At June 30, 1998, the Company had $49.3 million in cash and cash equivalents. In
addition, the Company had $75.1 million 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 AIMCO Operating Partnership. The Company considers its cash
provided by operating activities, and funds available under its credit
facilities, to be adequate to meet short-term liquidity demands. The Company
utilizes its revolving credit facilities for general corporate purposes and to
fund investments on an interim basis.

In January 1998, the Company replaced its previous $100 million revolving credit
facility with a new $50 million unsecured credit facility with Bank of America
and BankBoston, N.A. (the "BOA Credit Facility"). The AIMCO Operating
Partnership is the borrower under the BOA Credit Facility, but all obligations
thereunder are guaranteed by AIMCO and certain subsidiaries. The interest rate
under the BOA Credit Facility is based on either LIBOR or Bank of America's
reference rate, at the election of the AIMCO Operating Partnership, plus an
applicable margin (the "Margin"). The Margin ranges between 0.6% and 



                                       24
   25


1.0% in the case of LIBOR-based loans, and between 0% and 0.5% in the case of
loans based on Bank of America's reference rate, depending upon the credit
rating of the AIMCO Operating Partnership's senior unsubordinated unsecured
long-term indebtedness. The BOA Credit Facility expires on January 26, 2000,
unless extended for successive one-year periods, at the discretion of the
lenders. The BOA Credit Facility provides for the conversion of the revolving
facility into a three-year term loan. The availability of funds to the Company
under the BOA Credit Facility is subject to certain borrowing base restrictions
and other customary restrictions, including compliance with financial and other
covenants thereunder. The Company had outstanding borrowings under the BOA
Credit Facility of $118.5 million as of June 30, 1998.

In May 1998, the Company amended the BOA Credit Facility, to increase its
borrowing capacity thereunder to $155.0 million for a six-month period. At the
conclusion of the six-month period, the maximum borrowing capacity returns to
its original $50.0 million. The interest rate to be applied to the incremental
borrowings is based on either LIBOR plus a margin of 0.9% or the aforementioned
Bank of America reference rate.

In February 1998, the AIMCO Operating Partnership, as borrower, and AIMCO and
certain single asset wholly-owned subsidiaries of the AIMCO Operating
Partnership (the "Owners"), as guarantors, entered into a five year, $50 million
secured revolving credit facility agreement (the "WMF Credit Facility") with
Washington Mortgage Financial Group, Ltd. ("Washington Mortgage"), which
provides for the conversion of all or a portion of such revolving credit
facility to a term facility. The WMF Credit Facility provides that all the
rights of Washington Mortgage are assigned to the Federal National Mortgage
Association ("FNMA"), but FNMA does not assume Washington Mortgage's obligations
under the WMF Credit Facility. At the AIMCO Operating Partnership's request, the
commitment amount under the WMF Credit Facility may be increased to an amount
not to exceed $250 million, subject to the consent of Washington Mortgage and
FNMA in their sole and absolute discretion. The AIMCO Operating Partnership and
affiliates have pledged their ownership interests in the Owners as security for
its obligations under the WMF Credit Facility. The guarantees of the Owners are
secured by assets of the Owners, including four apartment properties and two
mortgage notes. Advances to the AIMCO Operating Partnership under the WMF Credit
Facility are funded with the proceeds of the sale to investors of
mortgage-backed securities issued by FNMA, that are secured by the advance and
an interest in the collateral. The interest rate on each advance is determined
by investor bids for such mortgage-backed securities, plus a margin presently
equal to 0.5%. The maturity date of each advance under the revolving portion of
the WMF Credit Facility is a date between three and nine months from the closing
date of the advance, as selected by the AIMCO Operating Partnership. Advances
under the term facility mature at a date, selected by the AIMCO Operating
Partnership, between ten and twenty years from the date of the advance. Subject
to certain conditions, the AIMCO Operating Partnership has the right to add or
substitute collateral. The WMF Credit Facility requires the Company to maintain
a ratio of debt to gross asset value of no more than 0.55 to 1.0, and interest
coverage ratio of at least 2.25 to 1.0, and a debt service coverage ratio of at
least 2.0 to 1.0, imposes minimum net worth requirements and also provides other
financial covenants and interest coverage ratio requirements that are
specifically related to the collateral. The Company had outstanding borrowings
under the WMF Credit Facility of $50.0 million as of June 30, 1998.

In September 1997, the Company entered into an interest rate lock agreement with
a major investment banking company, having a notional principal amount of $75.0
million, in anticipation of refinancing certain floating rate indebtedness. The
interest rate lock agreement fixed the ten-year treasury rate at 6.32%. During
1998, the Company refinanced certain mortgage indebedness relating to ten real
estate partnerships and realized losses of approximately $3.9 million, which
have been deferred and will be amortized over the life of the refinanced debt.
These losses, when amortized, will result in effective interest rates of 7.7%
over the life of the refinanced debt.

On May 8, 1998, in connection with the consummation of the merger with
Ambassador, the Company assumed six interest rate swap agreements, having
termination dates between October 3, 2003, and March 3, 2004, with several major
investment banking firms.



                                       25
   26
The swap agreements modify the interest characteristics of a portion of the
Company's outstanding debt. Each interest rate swap agreement is designated with
all or a portion of the principal balance and term of a specific debt
obligation. These agreements involve the exchange of amounts based on a fixed
interest rate for amounts based on variable interest rates over the life of the
agreement without an exchange of the notional amount upon which the payments are
based. The differential to be paid or received as interest rates change is
accrued and recognized as adjustment of interest expense related to the debt.
The related interest amount payable to or receivable from counterparties is
included in other liabilities or assets. The fair value of the swap agreements
and changes in the fair value as a result of changes in market interest rates
are not recognized in the financial statements.

Pursuant to the terms of the swap and related credit support agreements, the
Company is required to post collateral to the swap providers for an amount equal
to their exposure, as defined, in each case to the extent that a specified
threshold is exceeded. The collateral posted by the Company may be in the form
of cash or governmental securities, as determined by the Company. At June 30,
1998, the Company had posted approximately $6.6 million in cash collateral under
its swap agreements. The Company estimates that for every 0.25% decrease in the
LIBOR interest rate yield, it will be required to post approximately $2 million
of additional collateral with the swap providers. If interest rates rise, the
Company estimates that for every 0.25% increase in the LIBOR interest rate yield
curve, recovery of the posted collateral of a similar amount will be received up
to the outstanding collateral balances.

On June 2, 1998, the Company settled one of the swap agreements. It is the
intent of the Company to terminate the remaining swap agreements in December,
1998. Based on the market value of the outstanding swap agreements at June 30,
1998, the Company had an unrealized loss of $1.9 million.

From time to time, the Company has offered to acquire and, in the future, may
offer to acquire the interests held by third party investors in certain limited
partnerships for which the Company acts as general partner. Any such
acquisitions will require funds to pay the purchase price for such interests.
Cash payments made in connection with such acquisitions totaled $10.9 million
for the six months ended June 30, 1998.

The Company expects to meet its short-term liquidity requirements, including
property acquisitions, refinancings of short-term debt, and tender offers, with
long-term, fixed rate, fully amortizing debt, secured or unsecured short-term
indebtedness (including indebtedness under the BOA Credit Facility and the WMF
Credit Facility), the issuance of debt securities, OP Units or equity securities
in public offerings or private placements, and cash generated from operations.
In April 1997, the Company filed a shelf registration statement with the SEC
that registered $1.0 billion of securities for sale on a delayed or continuous
basis. The shelf registration statement was declared effective in May 1997. As
of July 31, 1998, the Company had issued common and preferred stock thereunder
and received net proceeds of approximately $678.7 million.

As of June 30, 1998, 94% of the Company's Owned Properties and 43% of its total
assets were encumbered by debt, and the Company had total outstanding
indebtedness of $1,314.5 million, of which $1,196.0 was secured by Owned
Properties and other assets. The Company's indebtedness is comprised of $751.3
million of secured, long-term financing, $50.0 million of secured, short-term
financing, $394.7 million of secured, tax-exempt bonds and $118.5 million
outstanding under the BOA Credit Facility, which is unsecured. As of June 30,
1998, approximately 14% of the Company's indebtedness bears interest at variable
rates. General Motors Acceptance Corporation has made 93 loans (the "GMAC
Loans"), with an aggregate outstanding principal balance of $420.1 million as of
June 30, 1998, to property-owning partnerships of the Company, each of which is
secured by the underlying Owned Property of such partnership. GMAC Loans with an
aggregate outstanding principal balance of $163.8 as of June 30, 1998, are
cross-collateralized with certain other GMAC Loans, and certain loans held by
FNMA, having an aggregate principal balance of $303.9 as of June 30, 1998, are
cross-collateralized and cross-defaulted with certain other FNMA loans to the
Company. Other than certain GMAC Loans, FNMA loans and loans under the BOA
Credit Facility and the WMF Credit Facility, none of the Company's debt is
subject to cross-collateralization or cross-default provisions. 



                                       26
   27
At June 30, 1998 the weighted average interest rate on the Company's
consolidated indebtedness was 7.9%, with a weighted average maturity of 13
years.

CAPITAL EXPENDITURES

For the six months ended June 30, 1998, the Company spent $13.5 million for
capital replacements and $8.0 million for initial capital expenditures. In
addition, the Company spent an aggregate of $5.3 million for capital
enhancements and the renovation of four properties owned by the Company. These
expenditures were funded by working capital reserves, borrowings under the
Company's credit facilities and cash provided by operating activities. The
Company reserves $300 per apartment unit per annum for capital replacements,
which totaled $6.6 million for the six months ended June 30, 1998. The Company
has $2.4 million of reserved but unspent amounts remaining from prior periods
that can be used for 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 $56 million during the balance of the year ended December 31,
1998. Initial capital expenditures and capital enhancements will be funded with
cash from operating activities and borrowings under the Company's revolving
credit facilities.

FUNDS FROM OPERATIONS

The Company measures its economic profitability based on Funds From Operations
("FFO"). The Company's management believes that FFO provides investors with an
understanding of the Company's ability to incur and service debt and make
capital expenditures. 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 ("GAAP"), excluding
gains and losses from debt restructuring and sales of property, plus real estate
related depreciation and amortization (excluding amortization of financing
costs), and after adjustments for unconsolidated partnerships and joint
ventures. The Company calculates FFO in a manner consistent with the NAREIT
definition, which includes adjustments for minority interest in the AIMCO
Operating Partnership, plus amortization of management company goodwill, the
non-cash, deferred portion of the income tax provision for unconsolidated
subsidiaries and less the payment of dividends on perpetual preferred stock. FFO
should not be considered as an alternative to net income or net cash flows from
operating activities, as calculated in accordance with GAAP, as an indication of
the Company's performance or as a measure of liquidity. FFO is not necessarily
indicative of cash available to fund future cash needs. In addition, there can
be no assurance that the Company's basis for computing FFO is comparable with
that of other real estate investment trusts.



                                       27
   28

For the three and six months ended June 30, 1998 and 1997, the Company's FFO was
as follows (dollars in thousands):



                                                  Three Months     Three Months   Six Months      Six Months
                                                     Ended            Ended         Ended           Ended
                                                 June 30, 1998    June 30, 1997  June 30, 1998   June 30, 1997
                                                 -------------    -------------  -------------   -------------
                                                                                             
 OPERATING ACTIVITIES
 Income before minority interest in Operating
     Partnership                                    $ 14,594        $  6,039        $ 38,524        $ 11,464
 Extraordinary item - early extinguishment of
     debt                                                 --              --              --             269
 Gain on disposition of properties                        --                          (2,526)             --
 Company's share of real estate depreciation          19,644           7,591          32,423          15,046
 Minority Interest in other partnerships
     share of real estate depreciation                    --            (922)             --          (1,796)
 Amortization of goodwill                              2,338             237           4,727             474
 Equity in earnings of other partnerships:
     Real estate depreciation                          5,938             697           9,131             697
 Equity in earnings of unconsolidated
     subsidiaries:
     Real estate depreciation                             --           1,263              --           1,263
     Deferred  taxes                                   3,982             874           4,291             874
 Amortization of management company goodwill
     and management contracts                          1,709             472           3,088             472
 Less amortization of management contracts
     where the recorded values of certain
     contracts are not expected to be
     recovered through future cash flows                  --            (322)             --            (322)
 Class C Preferred Stock dividend                     (1,346)             --          (2,678)             --
 Class D Preferred Stock dividend                     (2,301)             --          (3,323)             --
                                                    --------        --------        --------        --------
 Funds From Operations (FFO)                        $ 44,558        $ 15,929          83,657          28,441
                                                    ========        ========        ========        ========
 Weighted average common shares, common share
     equivalents, preferred stock convertible
     into common stock and OP Units
     outstanding                                      53,863          23,525          51,478          21,590
                                                    ========        ========        ========        ========


For the six months ended June 30, 1998 and 1997, net cash flows were as follows
(dollars in thousands):



                                                              1998             1997
                                                            ---------        ---------
                                                                             
 Cash provided by operating activities                      $   5,838        $  25,035
 Cash flow used in investing activities                      (100,669)        (108,134)
 Cash flow provided by (used in) financing activities         107,063           91,450


CONTINGENCIES

HUD Enforcement and Limited Denials of Participation

A significant number of affordable units included in the AIMCO Properties are
subject to regulation by the U.S. Department of Housing and Urban Development
("HUD"). Under its regulations, HUD has the authority 



                                       28
   29

to suspend or deny property owners and managers from participation in HUD
programs with respect to additional assistance within a geographic region
through imposition of a Limited Denial of Participation ("LDP") by any HUD
office or nationwide for violations of HUD regulatory requirements. In March
1997, HUD announced its intention to step up enforcement against property owners
and managers who violate their agreements with HUD, and, in July 1997, HUD
announced the creation of a new department-wide enforcement division. In June
1997, the St. Louis HUD field office issued three LDPs to NHP Incorporated, a
company acquired by AIMCO in December 1997 ("NHP"), as a result of physical
inspections and mortgage defaults at one property owned and managed by
NHP-related companies (two of which properties are managed by NHP). The LDP
suspended NHP's ability to manage or acquire additional HUD-assisted properties
in eastern Missouri until June 24, 1998. Although the LDP has expired by its
terms, the Company has proposed a settlement agreement with HUD which includes
aggregate payments to HUD of approximately $485,000 and withdrawal of the LDP as
of its date of issuance. The Company believes a settlement will be expected in
the near future. Because an LDP is prospective, existing HUD agreements are not
affected, so an LDP is not expected to result in the loss of management service
revenue from or to otherwise affect properties that the Company currently
manages in the subject regions. In addition, the Company has resolved concerns
raised by two other HUD field officers. If HUD were to disapprove the Company as
property manager for one or more affordable properties, the Company's ability to
obtain property management revenues from new affordable properties may be
impaired.

HUD monitors the performance of properties with HUD-insured mortgage loans. HUD
also monitors compliance with applicable regulations, and takes performance and
compliance into account in approving management of additional HUD-assisted
properties. In this regard, since July 1988, 29 HUD-assisted properties owned or
managed by NHP or NHP-related companies have defaulted on non-recourse
HUD-insured mortgage loans. Eight of these 29 properties are also currently
managed by the Company. An additional six properties owned or managed by NHP
have received unsatisfactory performance ratings. As a result of the defaults
and unsatisfactory ratings, the national HUD office must review any application
by the Company to act as property manager or owner for additional HUD-assisted
properties. The national HUD office has consistently approved NHP's applications
to manage new properties, and the Company received HUD clearance to acquire its
interests in NHP and the NHP-related companies. The Company believes that it
enjoys a good working relationship with HUD and that the national office will
continue to apply the clearance process to large management portfolios such as
the Company's with discretion and flexibility. While there can be no assurance,
the Company believes that the unsatisfactory reviews and the mortgage defaults
will not have a material impact on its results of operations or financial
condition.

In October 1997, NHP received a subpoena from the Inspector General of HUD (the
"Inspector General") requesting documents relating to any arrangement whereby
NHP or any of its affiliates provides or has provided compensation to owners of
HUD multifamily projects in exchange for or in connection with property
management of a HUD project. The Company believes that other owners and managers
of HUD projects have received similar subpoenas. Documents relating to certain
of the Company's acquisitions of property management rights for HUD projects,
may be responsive to the subpoena. The Company is in the process of complying
with the subpoena and has provided certain documents to the Inspector General,
without conceding that they are responsive to the subpoena. The Company believes
that its operations are in compliance, in all material respects, with all laws,
rules and regulations relating to HUD-assisted or HUD-insured properties.
Effective February 13, 1998, counsel for the Company and the U.S. Attorney for
the Northern District of California entered into a Tolling Agreement related to
certain civil claims the government may have against the Company. Although no
action has been initiated against the Company or, to the Company's knowledge,
any owner of a HUD property managed by the Company, if any such action is taken
in the future, it could ultimately affect existing arrangements with respect to
HUD projects or otherwise have a material adverse effect on the Company's
results of operations.

Environmental

Under Federal, state and local environmental laws and regulations, a current or
previous owner or operator of real property may be required to investigate and
clean up a release of hazardous substances at such 



                                       29
   30
property, and may, under such laws and common law, be held liable for property
damage and other costs incurred by third parties in connection with such
releases. The liability under certain of these laws has been interpreted to be
joint and several unless the harm is divisible or there is a reasonable basis
for allocation of responsibility. The failure to remediate the property properly
may also adversely affect the owner's ability to sell or rent the property or to
borrow using the property as collateral. In connection with its ownership,
operation or management of the AIMCO Properties, the Company could be
potentially liable for environmental liabilities or costs associated with its
properties or properties it may in the future acquire or manage.

Certain Federal, state and local laws and regulations govern the removal,
encapsulation or disturbance of asbestos-containing materials ("ACMs") when
those materials are in poor condition or in the event of building remodeling,
renovation or demolition; impose certain worker protection and notification
requirements and govern emissions of and exposure to asbestos fibers in the air.
These laws also impose liability for a release of ACMs and may enable third
parties to seek recovery from owners or operators of real properties for
personal injury associated with ACMs. In connection with the ownership,
operation or management of properties, the Company could be potentially liable
for those costs. There are ACMs at certain of the Owned Properties, and there
may be ACMs at certain of the other AIMCO Properties. The Company has developed
and implemented operations and maintenance programs, as appropriate, that
establish operating procedures with respect to the ACMs at most of the Owned
Properties, and intends to develop and implement, as appropriate, such programs
at AIMCO Properties that do not have such programs.

Certain of the Company's Owned Properties, and some of the other AIMCO
Properties, are located on or near properties that contain or 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
AIMCO 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 AIMCO's 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 former landfill operator, has assumed
responsibility for conducting all investigation and 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 ("TNRCC") 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, the City of Austin may implement a proposed contingency
plan of passive methane gas venting. The City of Austin 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, in connection with the present raising
of four of its buildings, the Company has relocated some of its tenants and has
installed a venting system according to the TNRCC's specifications. The
restabilization was substantially completed as of January 1998, at a total cost
of approximately $550,000. The City of Austin will be responsible for monitoring
the conditions of Montecito.

All of the Owned Properties were subject to Phase I or similar environmental
audits by independent environmental consultants prior to acquisition. The audits
did not reveal, nor is the Company aware of, any environmental liability
relating to such properties that would have a material adverse effect on the
Company's business, assets or results of operations. However, such audits
involve a number of judgements and it is possible that such audits did not
reveal all environmental liabilities or that there are material environmental
liabilities of which the Company is unaware. In addition, the Managed Properties
may not have been subject to Phase I or similar environmental audits by
independent environmental consultants. While the Company is not aware of any
environmental liability that it believes would have a material 



                                       30
   31
adverse effect on its business, financial condition or results of operations
relating to the Managed Properties, for which audits are not available, there
can be no assurance that material environmental liabilities of which the Company
is unaware do not exist at such properties.

In October 1997, NHP received a letter ("the EPA Letter") from the U.S.
Department of Justice ("DOJ") which stated that the U.S. Environmental
Protections Agency ("EPA") has requested that the DOJ file a lawsuit against NHP
alleging, among other things, that NHP violated the Clean Air Act, the National
Recycling and Emissions Reduction Programs and associated regulations in
connection with the employment of certain unlicensed personnel, maintenance and
disposal of certain refrigerants, and record-keeping practices at two
properties. A settlement in principle between NHP and the EPA has been reached
whereby NHP agreed to pay a fine of $99,900, permit the EPA to audit the
maintenance records and technical staffing at 40 NHP properties and continue to
provide training to all maintenance workers with respect to the disposal of
refrigerants. A formal settlement agreement is expected to be executed in 1998.
It is possible that the future EPA audits agreed to in the settlement could
result in additional allegations by EPA of violations at the properties audited.
However, based on the terms of the settlement in principle with the EPA, the
Company anticipates that the fines, if any, resulting from any such violations
will be nominal.

UNCERTAINTIES REGARDING STATUS OF FEDERAL SUBSIDIES

The Company owns and/or manages approximately 44,000 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 Housing
Assistance Payment Contracts ("HAP Contracts") between HUD and the owners of the
properties or, with respect to a limited number of units managed by the Company,
pursuant to vouchers received by tenants. On October 27, 1997, the President of
the United States signed into law the Multifamily Assisted Housing Reform and
Affordability Act of 1997 (the "1997 Housing Act"). Under the 1997 Housing Act,
the mortgage financing and HAP Contracts of certain properties assisted under
Section 8, with rents above market levels and financed with HUD-insured mortgage
loans, will be restructured by reducing subsidized rents to market levels,
thereby reducing subsidy levels, and lowering required debt service payments as
needed to ensure financial viability at the reduced rents and subsidy levels.
The 1997 Housing Act retains project-based subsidies for most properties
(properties in rental markets with limited supply, properties serving the
elderly and certain other properties).

The 1997 Housing Act phases out project-based subsidies on selected properties
serving families not located in the rental markets with limited supply,
converting such subsidies 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 the relevant geographical areas. The 1997 Housing Act
provides that properties will begin the restructuring process in Federal fiscal
year 1999 (beginning October 1, 1998), and that HUD will issue final regulations
implementing the 1997 Housing Act on or before October 27, 1998. Congress has
elected to renew HAP Contracts expiring before October 1, 1998 for one year
terms, generally at existing rents, so long as the properties remain in
compliance with the HAP Contracts. While the Company does not expect the
provisions of the 1997 Housing Act to result in a significant number of tenants
relocating from properties managed by the Company, there can be no assurance
that the provisions will not significantly affect the Company's management
portfolio. Furthermore, there can be no assurance that other changes in Federal
housing subsidy will not occur. Any such changes could have an adverse effect on
the Company's property management revenues.

HIGH PERFORMANCE UNITS

In January 1998, the Company agreed to sell 15,000 Class I High Performance
Partnership Units ("the "High Performance Units") to a partnership owned by
fourteen members of AIMCO's senior management, and to three of its independent
directors for $2.1 million in cash. The High Performance Units have nominal
value unless the Company's total return, defined as distribution income plus
share price appreciation, over the three year period ending December 31, 2000,
is at least 30% and exceeds the 



                                       31
   32
industry average, as determined by a peer group index, by at least 15% (the
"Total Return"). At the conclusion of the three year period, if the Company's
Total Return satisfies these criteria, the holders of the High Performance Units
will receive distributions and allocations of income and loss from the AIMCO
Operating Partnership in the same amounts and at the same times as would holders
of a number of OP Units equal to the quotient obtained by dividing (i) the
product of (a) 15% of the amount by which the Company's cumulative Total Return
over the three year period exceeds the greater of 115% of a peer group index or
30% (such excess being the "Excess Return"), multiplied by (b) the weighted
average market value of the Company's outstanding Common Stock and OP Units, by
(ii) the market value of one share of Class A Common Stock at the end of the
three year period. The three year measurement period will be shortened in the
event of a change of control of the Company. Unlike OP Units, the High
Performance Units are not redeemable or convertible into Class A Common Stock
unless a change of control of the Company occurs. Because there is substantial
uncertainty that the High Performance Units will have more than nominal value
due to the required Total Return over the three year term, the Company has not
recorded any value to the High Performance Units. If the measurement period
would have ended June 30, 1998, the Excess Return would have been $114.9 million
and the value of the High Performance Units would have been $17.2 million, and
such High Performance Units would represent no dilutive effect on net income per
share. 

YEAR 2000 COMPLIANCE

The Company's management has determined that it will be necessary to modify or
replace certain accounting and operational software and hardware to enable its
computer systems to operate properly subsequent to December 31, 1999. As a
result, management has appointed a team of internal staff to research and manage
the conversion or replacement of existing systems to comply with year 2000
requirements. The team's activities are designed to ensure that there is no
adverse effect on the Company's core business operations, and that transactions
with tenants, suppliers and financial institutions are fully supported.

The Company utilizes numerous accounting and reporting software packages and
computer hardware to conduct its business, some of which already comply with
year 2000 requirements. Management estimates that the modification or
replacement of non-compliant accounting and reporting software and hardware will
total approximately $0.3 million.

The Company's management also believes that certain of the Owned Properties
possess operational systems (e.g. elevators, fire alarm and extinguishment
systems and security systems) which also must be modified or replaced in order
to function properly in the 21st century. Management is currently engaged in the
identification of all non-compliant operational systems, and has not yet
determined the estimated cost of replacing or modifying such systems.

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

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 



                                       32
   33


consolidated financial condition or results of operations of the Company and its
subsidiary, taken as a whole.

In connection with the Company's acquisition of interests in limited
partnerships that own or manage apartments properties, through tender offers or
otherwise, from time to time, the Company is subject to legal actions arising
from such activities, including allegations that such activities may involve
breaches of fiduciary duties to the limited partners of such partnerships or may
violate the relevant partnership agreements. The Company intends to comply with
its fiduciary obligations to its limited partners and with the partnership
agreements to which it is a party, and does not expect such claims to have a
material adverse effect on the consolidated financial conditions or results of
operations of the Company and its subsidiaries taken as a whole.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable.



                                       33
   34

                   APARTMENT INVESTMENT AND MANAGEMENT COMPANY

PART II.  OTHER INFORMATION

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

On February 13, 1998, AIMCO issued 4,200,000 shares of Class D Preferred Stock
in an underwritten public offering, for net proceeds of approximately $101.5
million. The Class D Preferred Stock (a) ranks prior to Class A Common Stock and
Class B Common Stock, and will rank prior to Class E Preferred Stock, if any, to
be issued in the Insignia Merger, and any other class or series of capital stock
of AIMCO if the holders of the Class D Preferred Stock are to be entitled to the
receipt of dividends or of amounts distributable upon liquidation, dissolution,
and winding-up in preference or priority to the holders of shares of such class
or series ("Class D Junior Stock"), (b) ranks on parity with Class B Preferred
Stock, Class C Preferred Stock and Class G Preferred Stock and will rank on a
parity with Class F Preferred Stock, if any, to be issued in the Insignia
Merger, and Class H Preferred Stock, and with any other class or series of
capital stock of AIMCO if the holders of such class of stock or series and the
Class D Preferred Stock shall be entitled to the receipt of dividends and of
amounts distributable upon liquidation, dissolution or winding up in proportion
to their respective amounts of accrued and unpaid dividends per share or
liquidation preferences, without preference or priority one over the other
("Class D Parity Stock") and (c) ranks junior to any class or series of capital
stock of AIMCO if the holders of such class or series shall be entitled to
receipt of dividends or amounts distributable upon liquidation, dissolution or
winding up in preference or priority to the holders of the Class D Preferred
Stock ("Class D Senior Stock").

Holders of Class D Preferred Stock are entitled to receive cash dividends at
the rate of 8 3/4% per annum of the $25 liquidation preference (equivalent to
$2.1875 per annum per share). Such dividends are cumulative from the date of
original issue, and are payable quarterly on or before January 15, April 15,
July 15 and October 15 of each year. Upon any liquidation, dissolution or
winding up of AIMCO, before payment or distribution by AIMCO shall be made to
or set apart for the holders of any shares of Class D Junior Stock, the holders
of Class D Preferred Stock shall be entitled to receive a liquidation
preference of $25 per share (the "Class D Liquidation Preference"), plus an
amount equal to all accumulated, accrued and unpaid dividends to the date of
final distribution to such holders; but such holders shall not be entitled to
any further payment. If proceeds available for distribution shall be
insufficient to pay the preference described above and any liquidating payments
on any other shares of any class or series of Class D Parity Stock, then such
proceeds shall be distributed among the holders of Class D Preferred Stock and
any such other Class D Parity Stock ratably in the same proportion as the
respective amounts that would be payable on such Class D Preferred Stock and
any such other Class D Parity Stock if all amounts payable thereon were paid in
full.

Holders of shares of Class D Preferred Stock have no voting rights, except that
if distributions on Class D Preferred Stock or any series or class of Class D
Parity Stock shall be in arrears for six or more quarterly periods, the number
of directors constituting the AIMCO Board of Directors shall be increased by two
(if not already increased by reason of similar types of provisions with respect
to shares of Class D Parity Stock) and the holders of Class D Preferred Stock
(voting together as a single class with all other shares of Class D Parity Stock
which are entitled to similar voting rights) will be entitled to vote for the
election of the two additional directors of AIMCO at any annual meeting of
stockholders or at a special meeting of the holders of the Class D Preferred
Stock called for the purpose. 



                                       34
   35

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

The Company held its annual meeting of stockholders on May 8, 1998. At the
meeting, the stockholders approved the six proposals set forth below:


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



- --------------------------------------------------------------------------------
        VOTES FOR       VOTES AGAINST        INSTRUCTED       BROKER NON VOTES
- --------------------------------------------------------------------------------
                                                            
        32,929,828        1,424,750            16,445                0
- --------------------------------------------------------------------------------


                          VOTES CAST FOR EACH DIRECTOR



- ----------------------------------------------------------------
                                        VOTES            VOTES
                                        FOR             WITHHELD
- ----------------------------------------------------------------
                                                       
 Terry Considine                      32,929,828       1,424,750

 Richard S. Ellwood                   32,930,164       1,424,414

 Peter K. Kompaniez                   32,945,173       1,409,405

 J. Landis Martin                     32,946,273       1,408,305

 Thomas L. Rhodes                     32,932,528       1,422,050

 John D. Smith                        32,945,728       1,408,850
- ----------------------------------------------------------------


2. Proposal to approve an amendment to the Apartment Investment and Management
Company 1997 Stock and Incentive Plan:



- --------------------------------------------------------------------------------
     VOTES FOR         VOTES AGAINST        ABSTENTIONS       BROKER NON VOTES
- --------------------------------------------------------------------------------
                                                           
     25,347,697          8,886,243            125,806               0
- --------------------------------------------------------------------------------




                                       35
   36
3. Proposal to ratify the sale of an aggregate of 15,000 Class I High
Performance Partnership Units of the AIMCO Operating Partnership:



- --------------------------------------------------------------------------------
     VOTES FOR         VOTES AGAINST        ABSTENTIONS       BROKER NON VOTES
- --------------------------------------------------------------------------------
                                                          
    23,072,713          5,048,846            136,398            6,427,632
- --------------------------------------------------------------------------------


4. Proposal to approve the Apartment Investment and Management Company 1998
Incentive Compensation Plan:



- --------------------------------------------------------------------------------
     VOTES FOR         VOTES AGAINST        ABSTENTIONS       BROKER NON VOTES
- --------------------------------------------------------------------------------
                                                          
     21,157,536         6,958,084            142,338              6,427,631
- --------------------------------------------------------------------------------


5. Proposal to approve an amendment to the Charter of AIMCO to increase the
authorized capital stock of AIMCO from 160,750,000 to 510,750,000 shares:



- --------------------------------------------------------------------------------
     VOTES FOR         VOTES AGAINST        ABSTENTIONS       BROKER NON VOTES
- --------------------------------------------------------------------------------
                                                          
    21,783,964           5,964,741           2,352,197          4,584,686
- --------------------------------------------------------------------------------


6. Proposal to ratify the selection of Ernst & Young LLP, to serve as
independent auditors for the Company for the fiscal year ended December 31,
1998:



- --------------------------------------------------------------------------------
     VOTES FOR         VOTES AGAINST        ABSTENTIONS       BROKER NON VOTES
- --------------------------------------------------------------------------------
                                                          
     34,115,409          183,195             61,142                0
- --------------------------------------------------------------------------------


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

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



EXHIBIT 
NUMBER              DESCRIPTION 
- -------             ----------- 
           
 2.1          Amended and Restated Agreement and Plan of Merger, dated as of
              May 26, 1998, by and among Apartment Investment and Management
              Company, AIMCO Properties, L.P., Insignia Financial Group, Inc.,
              and Insignia/ESG Holdings, Inc. (Exhibit 2.1 to Amendment No. 2,
              filed June 22, 1998, to the Company's Current Report on Form 8-K,
              dated March 17, 1998)

 3.1          Charter of Apartment Investment and Management Company

 3.2          Bylaws of Apartment Investment and Management Company (Exhibit 3.2
              to the Company's Quarterly Report on Form 10-Q for the quarterly
              period ended September 30, 1997, is incorporated herein by this
              reference)

 10.1         First Amendment to Credit Agreement, dated as of May 8, 1998, by
              and among AIMCO Properties, L.P., the financial institutions
              listed on the signature pages thereof and Bank of America
              (Exhibit 10.4 to the Company's Quarterly Report on Form 10-Q for
              the quarterly period ended June 30, 1998 is incorporated herein
              by this reference)

 10.2         Payment Guaranty, dated as of May 8, 1998, by Ambassador II, L.P.,
              in favor of Bank of America (Exhibit 10.5 to the Company's
              Quarterly Report on Form 10-Q for the quarterly period ended June
              30, 1998 is incorporated herein by this reference)

 10.3         Second Amendment to Credit Agreement, dated as of May 21, 1998,
              by and among AIMCO Properties, L.P., the financial institutions
              listed on the signature pages thereof and Bank of America

 10.4         Payment Guaranty, dated as of May 21, 1998 by Ambassador X, L.P.
              in favor of Bank of America

 10.5         Payment Guaranty, dated as of May 21, 1998, by Ambassador I, Inc.,
              Ambassador II, Inc., Ambassador IV, Inc., Ambassador V, Inc.,
              Ambassador VI, Inc., Ambassador VII, Inc., Ambassador VIII, Inc., 
              Ambassador IX, Inc., Ambassador X, Inc., Ambassador XI, Inc., 
              Ambassador XII, Inc., Ambassador Florida Partners, Inc., A.J.
              One, Inc., and A.J., Two, Inc. in favor of Bank of America 

 10.6         Fifth Amendment, dated as of July 15, 1998, to the Second Amended 
              and Restated Agreement of Limited Partnership of AIMCO Properties,
              L.P., dated as of July 29, 1994.

 10.7         Sixth Amendment dated as of August 14, 1998 to the Second 
              Amended and Restated Agreement of Limited Partnership of AIMCO
              Properties, L.P., dated as of July 29, 1994

 10.8         Payment Guaranty, dated as of May 8, 1998, by AIMCO Properties,
              L.P. for the benefit of Federal National Mortgage Association.

 27.1         Financial Data Schedule

 99.1         Form of Underwriters Agreement


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

(b) Reports on Form 8-K.

During the quarter for which this report is filed, the Company filed Amendment
No. 1 on April 3, 1998, and Amendment No. 2 on June 22, 1998, to its Current
Report on Form 8-K, dated March 17, 1998, relating to the proposed merger of
Insignia Financial Group, Inc. with and into Apartment Investment and Management
Company.

The Company filed Amendment No. 2 on May 22, 1998, to its Current Report on Form
8-K, dated December 23, 1997, relating to the merger of Ambassador Apartments,
Inc. with and into Apartment Investment and Management Company.



                                       36
   37

                   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.


                                    APARTMENT INVESTMENT AND
                                    MANAGEMENT COMPANY


Date:  August 14, 1998              /s/ Troy D. Butts
                                    ----------------------------------------
                                    Troy D. Butts
                                    Senior Vice President and
                                    Chief Financial Officer
                                    (duly authorized officer and principal 
                                    financial officer)



                                       37

   38
                                 EXHIBIT INDEX




EXHIBIT 
NUMBER              DESCRIPTION 
- -------             ----------- 
           
 2.1          Amended and Restated Agreement and Plan of Merger, dated as of
              May 26, 1998, by and among Apartment Investment and Management
              Company, AIMCO Properties, L.P., Insignia Financial Group, Inc.,
              and Insignia/ESG Holdings, Inc. (Exhibit 2.1 to Amendment No. 2,
              filed June 22, 1998, to the Company's Current Report on Form 8-K,
              dated March 17, 1998)

 3.1          Charter of Apartment Investment and Management Company

 3.2          Bylaws of Apartment Investment and Management Company (Exhibit 3.2
              to the Company's Quarterly Report on Form 10-Q for the quarterly
              period ended September 30, 1997, is incorporated herein by this
              reference)

 10.1         First Amendment to Credit Agreement, dated as of May 8, 1998, by
              and among AIMCO Properties, L.P., the financial institutions
              listed on the signature pages thereof and Bank of America
              (Exhibit 10.4 to the Company's Quarterly Report on Form 10-Q for
              the quarterly period ended June 30, 1998 is incorporated herein
              by this reference)

 10.2         Payment Guaranty, dated as of May 8, 1998, by Ambassador II, L.P.,
              in favor of Bank of America (Exhibit 10.5 to the Company's
              Quarterly Report on Form 10-Q for the quarterly period ended June
              30, 1998 is incorporated herein by this reference)

 10.3         Second Amendment to Credit Agreement, dated as of May 21, 1998,
              by and among AIMCO Properties, L.P., the financial institutions
              listed on the signature pages thereof and Bank of America

 10.4         Payment Guaranty, dated as of May 21, 1998 by Ambassador X, L.P.
              in favor of Bank of America

 10.5         Payment Guaranty, dated as of May 21, 1998, by Ambassador I, Inc.,
              Ambassador II, Inc., Ambassador IV, Inc., Ambassador V, Inc.,
              Ambassador VI, Inc., Ambassador VII, Inc., Ambassador VIII, Inc., 
              Ambassador IX, Inc., Ambassador X, Inc., Ambassador XI, Inc., 
              Ambassador XII, Inc., Ambassador Florida Partners, Inc., A.J.
              One, Inc., and A.J., Two, Inc. in favor of Bank of America 


   39





 10.6         Fifth Amendment, dated as of July 15, 1998, to the Second Amended 
              and Restated Agreement of Limited Partnership of AIMCO Properties,
              L.P., dated as of July 29, 1994.

 10.7         Sixth Amendment dated as of August 14, 1998 to the Second 
              Amended and Restated Agreement of Limited Partnership of AIMCO
              Properties, L.P., dated as of July 29, 1994

 10.8         Payment Guaranty, dated as of May 8, 1998, by AIMCO Properties,
              L.P. for the benefit of Federal National Mortgage Association.

 27.1         Financial Data Schedule

 99.1         Form of Underwriters Agreement