Aimco
AIV
#8574
Rank
HK$2.14 B
Marketcap
HK$13.89
Share price
-0.56%
Change (1 day)
-76.85%
Change (1 year)

Aimco - 10-Q quarterly report FY


Text size:
UNITED STATES
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 SEPTEMBER 30, 1996
-------------------------------------------
OR

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

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

Commission File Number 1-13232


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


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


1873 S. Bellaire Street, Suite 1700, Denver, Colorado 80222-4348
- --------------------------------------------------------------------------
(Address of principal executive offices) (Zip Code)


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


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

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to
such filing requirements for the past 90 days. Yes X No
--- ---

The number of shares of Class A Common Stock outstanding as of
November 1, 1996: 12,842,843
The number of shares of Class B Common Stock outstanding as of
November 1, 1996: 455,000
APARTMENT INVESTMENT AND MANAGEMENT COMPANY
FORM 10-Q

INDEX


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

Consolidated Balance Sheets as of September 30, 1996
(unaudited) and December 31, 1995 3

Consolidated Statements of Income for the Three and
Nine Months Ended September 30, 1996 and 1995
(unaudited) 4

Consolidated Statements of Cash Flows for the Nine
Months Ended September 30, 1996 and 1995 (unaudited) 5

Notes to Consolidated Financial Statements
(unaudited) 7


Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations 15


PART II. OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K 28

Signatures 30
PART I.   FINANCIAL INFORMATION.
ITEM 1. FINANCIAL STATEMENTS.

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

<TABLE>
September 30, December 31,
1996 1995
------------- ------------
(Unaudited) (Restated)
ASSETS
<S> <C> <C>
Real estate - net of accumulated
depreciation of $41,044 and $28,737 $ 500,889 $448,425
Cash and cash equivalents 1,115 2,379
Restricted cash 9,591 18,630
Accounts receivable 2,161 1,581
Deferred financing costs 7,909 5,474
Note receivable 2,893 -
Other assets 7,305 3,872
--------- --------
$ 531,863 $480,361
--------- --------
--------- --------

LIABILITIES AND STOCKHOLDERS' EQUITY

Secured long-term notes payable $ 176,635 $173,502
Secured long-term tax-exempt bond financing 75,837 66,190
Secured short-term financing 52,300 29,000
Accounts payable, accrued and other liabilities 8,908 9,615
Resident security deposits and prepaid rents 3,125 2,646
--------- --------
316,805 280,953
--------- --------
Commitments and contingencies - -

Minority interest in Operating Partnership 42,760 30,376
--------- --------

Stockholders' equity:
Class A Common Stock, $.01 par value, 150,000,000 shares
authorized, 12,346,812 and 11,847,568 shares issued
and outstanding 118 118
Class B Common Stock, $.01 par value, 685,000 shares
authorized, 585,000 shares issued and outstanding 6 6
Non-voting preferred stock, $.01 par value, 10,000,000
authorized, none issued and outstanding - -
Additional paid-in capital 184,582 175,211
Accumulated deficit (12,408) (6,303)
--------- --------
172,298 169,032
--------- --------
$ 531,863 $480,361
--------- --------
--------- --------
</TABLE>

See accompanying notes to consolidated financial statements.
<TABLE>
APARTMENT INVESTMENT AND MANAGEMENT COMPANY
CONSOLIDATED STATEMENTS OF INCOME
(In thousands except per share data)
(Unaudited)


THREE MONTHS ENDED THREE MONTHS ENDED NINE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, 1996 SEPTEMBER 30, 1995 SEPTEMBER 30, 1996 SEPTEMBER 30, 1995
------------------ ------------------ ------------------ ------------------
<S> <C> <C> <C> <C>
RENTAL PROPERTY OPERATIONS
Rental and other property revenues $24,140 $18,714 $ 70,392 $ 55,653
Property operating expenses (8,960) (7,873) (27,111) (22,609)
Owned property management expense (658) (569) (1,999) (1,707)
------- ------- ------- -------
Income from property operations
before depreciation 14,522 10,272 41,282 31,337
Depreciation (4,656) (3,784) (13,716) (11,067)
------- ------- ------- -------
Income from property operations 9,866 6,488 27,566 20,270
------- ------- ------- -------
SERVICE COMPANY BUSINESS

Management fees and other income 1,717 2,163 5,442 5,980
Management and other expenses (990) (1,017) (3,449) (3,518)
Corporate overhead allocation (147) 0 (443) 0
Amortization of management company goodwill (114) (111) (344) (307)
Other assets depreciation and amortization (62) (36) (154) (114)
------- ------- ------- -------
Income from service company business 404 999 1,052 2,041
Minority interests in service company business (3) (20) (10) (20)
------- ------- ------- -------
Company's share of income from service
company business 401 979 1,042 2,021
------- ------- ------- -------

GENERAL AND ADMINISTRATIVE EXPENSES (394) (612) (943) (1,709)

INTEREST EXPENSE (5,850) (3,078) (16,775) (8,391)

INTEREST INCOME 31 132 242 497
------- ------- ------- -------
INCOME BEFORE GAIN ON DISPOSITION OF
PROPERTY AND MINORITY INTEREST IN
OPERATING PARTNERSHIP 4,054 3,909 11,132 12,688
Gain on dispositon of property 64 0 64 0
------- ------- ------- -------
Income before minority interest in
Operating Partnership 4,118 3,909 11,196 12,688
Minority interest in Operating
Partnership (722) (399) (1,845) (1,228)
------- ------- ------- -------
NET INCOME $ 3,396 $ 3,510 $ 9,351 $ 11,460
------- ------- ------- -------
------- ------- ------- -------

Net income allocable to preferred
stockholder $ 0 $ 1,497 $ 0 $ 5,169
------- ------- ------- -------
------- ------- ------- -------
Net income allocable to common stockholders $ 3,396 $ 2,013 $ 9,351 $ 6,291
------- ------- ------- -------
------- ------- ------- -------
Weighted average common shares and common
share equivalents outstanding 12,398 9,650 12,127 9,622
------- ------- ------- -------
------- ------- ------- -------
Net income per common share and common
share equivalent $ 0.27 $ 0.21 $ 0.77 $ 0.65
------- ------- ------- -------
------- ------- ------- -------
Dividends paid per common share $ 0.425 $ 0.415 $ 1.275 $ 1.245
------- ------- ------- -------
------- ------- ------- -------
</TABLE>

See accompanying notes to consolidated financial statements.
APARTMENT INVESTMENT AND  MANAGEMENT COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

<TABLE>
NINE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, 1996 SEPTEMBER 30, 1995
------------------ ------------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income $ 9,351 $ 11,460
-------- --------
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization 14,801 11,195
Gain on disposition of property (64) -
Minority interest in earnings 1,845 1,228
Changes in operating assets and liabilities:
Decrease (increase) in restricted cash 9,039 (6,059)
Increase in accounts receivable (580) (140)
Increase in other assets (3,299) (1,520)
Decrease in accounts receivable from affiliates - 217
(Decrease) increase in accounts payable, accrued and other liabilities (707) 1,426
Increase in resident security deposits and prepaid rents 479 35
-------- --------
Total adjustments 21,514 6,382
-------- --------
Net cash provided by operating activities 30,865 17,842
-------- --------
CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from sale of real estate 17,167 -
Purchase of real estate (10,998) (750)
Purchase of note receivable (2,893) -
Capital replacements (4,008) (2,814)
Initial capital expenditures (3,681) (3,207)
Capital enhancements (276) -
Construction in progress (6,199) (181)
Increase in office equipment and leasehold improvements (300) (19)
-------- --------
Net cash used in investing activities (11,188) (6,971)
-------- --------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from secured tax-exempt bond financing 58,010 -
Proceeds from secured notes payable - 155,401
Payment of loan costs (3,022) (4,476)
Principal paydowns on secured tax-exempt bond financing (48,363) -
Net principal paydowns on secured notes payable (28,599) (39,400)
Net borrowings on secured short-term financing 23,300 400
Repurchase of common stock (3,543) -
Redemption of 1994 Cumulative Convertible Senior Preferred Stock - (96,600)
Payment of dividend on mandatorily redeemable 1994 Cumulative
Convertible Senior Preferred Stock - (5,169)
Repurchase of unregistered Class A Common Stock - (10,633)
Payment of common stock dividend (15,456) (11,964)
Payment of distributions to minority interest in Operating Partnership (2,656) (2,134)
Proceeds from exercise of employee stock options 45 -
Payment of additional offering costs related to 1995 common
stock offering, dividend reinvestment plan and stock option plan (657) -
-------- --------
Net cash used in financing activities (20,941) (14,575)
-------- --------
NET DECREASE IN CASH AND CASH EQUIVALENTS (1,264) (3,704)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 2,379 7,144
-------- --------
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 1,115 $ 3,440
-------- --------
-------- --------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for interest $ 16,363 $ 4,670
-------- --------
-------- --------
</TABLE>

See accompanying notes to consolidated financial statements.
APARTMENT INVESTMENT AND  MANAGEMENT COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands except unit and share data)
(Unaudited)


NON CASH INVESTING AND FINANCING ACTIVITIES

PURCHASE OF REAL ESTATE
During the nine months ended September 30, 1996, the Company assumed
$31,732 of secured notes payable and issued 498,951 shares of common stock
and 745,183 OP Units with a total recorded value of $25,230 in connection
with the purchase of four properties.

REDEMPTION OF OP UNITS
During the nine months ended September 30, 1996, 176,505 OP Units with a
recorded value of $3,307 were redeemed in exchange for an equal number of
shares of Class A Common Stock

REPAYMENT OF SECURED NOTE PAYABLE
In July 1996, 63,152 OP Units with a recorded value of $1,168 were
issued in connection with the repayment of the second deed of trust on
Peachtree Park.

PURCHASE OF MANAGEMENT COMPANY
In August 1996, the Company issued 16,147 OP Units with a recorded value
of $332 for the purchase of a management company.










See accompanying notes to consolidated financial statements.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY

Notes to Consolidated Financial Statements
September 30, 1996
(Unaudited)


NOTE 1 - ORGANIZATION

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

On July 29, 1994, the Company completed its initial public offering
("IPO") of 9,075,000 shares of Class A Common Stock at $18.50 per
share, issued 966,000 shares of mandatorily redeemable 1994
Cumulative Convertible Senior Preferred Stock ("Convertible Preferred
Stock") and 513,514 unregistered shares of Class A Common Stock.
Concurrently, the Company engaged in a business combination and
consummated a series of related transactions which enabled the
Company to continue and expand the property management and related
businesses of Property Asset Management, L.L.C., Limited Liability
Company and its affiliated companies and PDI Realty Enterprises, Inc.
(the "AIMCO Predecessors"). The AIMCO Predecessors received limited
partnership interests in the Operating Partnership ("OP Units")
totaling 1,193,695 OP Units in connection with these formation
transactions.

Concurrent with the IPO, 650,000 shares of common stock held by four
of the Company's executive officers were reclassified as Class B
Common Stock. The Class B Common Stock is convertible into Class A
Common Stock, subject to certain conditions.

Since the IPO, the Company has completed an offering of an additional
2,706,423 shares of Common Stock at $19.125 per share, acquired 23
additional properties for 1,614,496 OP Units and 498,951 shares of
Class A Common Stock, sold four properties for $17.3 million in net
proceeds, repurchased the 966,000 shares of Convertible Preferred
Stock and 513,514 shares of unregistered Common Stock, converted
195,000 shares of Class B Common Stock to 195,000 shares of Class A
Common Stock (of which 130,000 were converted in October 1996),
redeemed 176,505 OP Units in exchange for an equal number of shares
of Class A Common Stock and financed $213.4 million of long-term,
fixed rate, fully amortizing debt.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY

Notes to Consolidated Financial Statements


NOTE 1 - ORGANIZATION (CONTINUED)

At September 30, 1996, 12,346,812 shares of Class A Common Stock and
2,646,688 OP Units were outstanding, for a combined total of
14,993,500 common shares and OP Units. The outstanding shares
of Class A Common Stock increased in October 1996 in connection with
the conversion of 130,000 shares of Class B Common Stock to Class A
Common Stock and the purchase of 379,750 shares of Class A Common
Stock by employees upon exercise of stock options.

NOTE 2 - BASIS OF PRESENTATION

The accompanying consolidated financial statements include the
consolidated accounts of the Company, the Operating Partnership and
its subsidiaries.

The unaudited consolidated financial statements of the Company as of
September 30, 1996 and for the three and nine months ended September
30, 1996 and 1995 have been prepared in accordance with generally
accepted accounting principles for interim financial information.
Accordingly, they do not include all of the information and footnotes
required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments
considered necessary for a fair presentation have been included and
all such adjustments are of a recurring nature. The consolidated
financial statements should be read in conjunction with the audited
consolidated financial statements and notes thereto included in the
Annual Report on Form 10-K for the year ended December 31, 1995. 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.

In the second quarter of 1996, the Company adopted Emerging Issues
Task Force (EITF) Number 95-6 "Accounting by a Real Estate Investment
Trust for an Investment in a Service Corporation". The Company
reports the operations of the service company business on a
consolidated basis after the adoption of EITF 95-6. Prior to the
issuance of EITF 95-6, the Company reported the service company
business on the equity method. The adoption of EITF 95-6 has no
impact on net income, but does increase third party and affiliate
management and other income, management and other expenses,
amortization of management company goodwill and
APARTMENT INVESTMENT AND MANAGEMENT COMPANY

Notes to Consolidated Financial Statements


NOTE 2 - BASIS OF PRESENTATION (CONTINUED)

depreciation of non-real estate assets. The Company has restated the
balance sheet as of December 31, 1995 and the statements of income
for the three and nine months ended September 30, 1995 and the
statement of cash flows for the nine months ended September 30, 1995
to reflect the retroactive application of the change.

NOTE 3 - REAL ESTATE

During the nine months ended September 30, 1996, the Company acquired
four properties as described below. The aggregate consideration
consisted of $8,531,000 in cash, 498,951 shares of common stock and
745,183 OP units with a total recorded value of $25,230,000 and the
assumption of $31,732,000 of indebtedness as summarized below
(amounts in thousands except unit data):



NUMBER TOTAL
OF PURCHASE
PROPERTY LOCATION UNITS PRICE ENCUMBRANCES
-------- -------- ----- -------- ------------

Peachtree Atlanta, GA 295 $14,931 $12,980 (1)
Park

Villa Ladera Albuquerque, NM 280 11,825 5,940

Sycamore Tustin, CA 336 16,669 -
Creek

Somerset Salt Lake City, 486 22,068 12,812 (1)
Village Utah ----- ------- -------

1,397 $65,493 $31,732
----- ------- -------
----- ------- -------

(1) Indebtedness has been repaid with the issuance of OP Units
and borrowings under the Company's line of credit.

In addition, the Company purchased a parcel of vacant land adjacent
to the Villa Ladera Apartments for $425,000 in cash.

In the third quarter of 1996, the Company sold four of its Texas
apartment properties (Dakota, Sterling Point and Woodcreek in Dallas
and the Ridgmar Park in Fort Worth) in a single transaction for net
cash proceeds totaling $17.2 million. The net proceeds were used to
repay the balance outstanding under the Company's line of credit of
$9.2 million and to provide funds for working capital and investment
purposes. The properties were acquired as part of a portfolio in
conjunction with the Company's initial public offering in July, 1994.
The Company recognized a gain of $64,000 on the sale.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY

Notes to Consolidated Financial Statements


NOTE 4 - ACQUISITION OF REAL ESTATE, GENERAL AND LIMITED PARTNERSHIP INTERESTS
AND RELATED ASSETS

In November 1996, the Company completed the previously announced
acquisition of certain partnership interests, real estate and related
assets owned by J.W. English Companies, a Houston, Texas based real
estate syndicator and developer. The acquisition includes the
purchase of 22 limited partnerships which act as the general partner
to 31 limited partnerships holding 22 multifamily apartment
properties aggregating 5,230 apartment units and four commercial
properties, primarily in Houston, Texas; title to a 104 unit
apartment property in Houston; certain assets of J.W. English
Management Company which provides management services to the
apartment properties; and other real estate interests related to the
J.W. English Companies' operations, for an aggregate price of $23.1
million. The consideration consisted of $15.2 million in OP Units
and $7.9 million in cash. The Company assumed management of the
properties on October 14, 1996.

The Company made separate offers to the limited partners of certain
of these partnerships to acquire their limited partnership interests
for cash or OP Units. The offers expired on November 7, 1996. The
Company has accepted tenders representing, in the aggregate, $14.1
million of limited partnership interests, or 30% of all outstanding
limited partnership interests, and has reserved the right to acquire
additional tenders representing, in the aggregate, 13% of all
outstanding limited partnership interests, which were not validly
tendered prior to the expiration date of the tender offers. The
aggregate amount tendered will be paid $15.2 million in cash and $1.6
million in OP Units at a price of $23 per OP Unit. The remaining
limited partners elected to continue as limited partners in the
existing partnerships.

NOTE 5 - COMMITMENT TO ACQUIRE GENERAL PARTNERSHIP AND RELATED INTERESTS

In August 1996, the Company entered into definitive contracts to
acquire the general partnership interests in twenty-one limited
partnerships holding twelve multifamily apartment properties
aggregating 2,839 apartment units, and loans made by the general
partners and their affiliates for such partnerships, for an
aggregate price of $22 million in cash in addition to $750,000 in
transaction costs. The properties have an estimated aggregate value
of approximately $84 million and are subject to $64 million of
mortgage debt. The existing limited partners will retain their
interests in each of the partnerships. These acquisitions are
expected to be completed by December 1996.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY

Notes to Consolidated Financial Statements


NOTE 6 - RESTRICTED CASH

In connection with the completion of the tax-exempt bond offerings in
June 1996 and the repayment of the existing tax-exempt bonds,
$10,000,000 in cash collateral held by the previous bondholder was
released to the Company.

NOTE 7 - NOTE RECEIVABLE

In September 1996, the Company purchased a note receivable in the
principal amount of $3,525,000 with an accrued interest receivable
balance of $920,000 for a purchase price of $3,525,000. The note,
which bears interest at 8.5% and matures in February 2001, is secured
by a second deed of trust on a multifamily-family residential
property. All available cash flow of the property will be used to
pay interest due on the note.

NOTE 8 - SECURED LONG-TERM NOTES PAYABLE

In January 1996, the Company assumed $12,980,000 in first and second
mortgage loans in connection with the purchase of Peachtree Park. In
July 1996, the mortgage loans, in addition to $2,654,000 in
participating interest due in accordance with the second mortgage
loan, were repaid using borrowings under the Company's line of credit
and the issuance of 63,152 OP Units with a recorded value of
$1,168,000.

In January 1996, the Company assumed a $5,940,000 secured note
payable with an interest rate of 7.125%, maturing in December 2016,
in connection with the purchase of the Villa Ladera apartments.

In May 1996, the Company assumed $12,812,000 in notes payable secured
by a first deed of trust in connection with the purchase of Somerset
Village. The indebtedness was repaid in July 1996 using borrowings
under the Company's line of credit.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY

Notes to Consolidated Financial Statements


NOTE 9 - SECURED LONG-TERM TAX-EXEMPT BOND FINANCING

In June 1996, the Company completed two tax-exempt bond offerings
totaling $58,010,000 on five Florida properties. Proceeds from the
bond offerings were used to repay the variable rate $48,140,000 tax-
exempt bonds securing four Florida properties and the $9,870,000 tax-
exempt revenue bonds which were purchased in connection with the
acquisition of a Florida property in December 1995. The bond
offerings include $48,140,000 in fully amortizing, 20 year mortgage
loans with an effective interest rate of 7.2% and a $9,870,000 fully
amortizing, 20 year mortgage loan with an effective interest rate of
7.3%. In addition to the five Florida properties, five other
properties were pledged as additional collateral to secure the
financings.

NOTE 10 - SECURED SHORT-TERM FINANCING

In August 1996, the $25,000,000 one-year bridge facility secured by
five properties was refinanced. The borrowings were increased to
$25,800,000, the interest rate was reduced to LIBOR plus 1.75% from
LIBOR plus 2.0% and the maturity was extended to July 31, 1998. In
addition, one of the properties was released from the cross-
collateralized security.

In August 1996, the Company increased its revolving line of credit
with Bank of America NT&SA to $50 million from $40 million, reduced
its interest rate to LIBOR plus 1.625% from LIBOR plus 1.75% and
reduced its unused commitment fee to 0.125% from 0.375%. The
revolving line of credit has an initial term of two years and,
subject to certain customary conditions, the outstanding balance may
be converted to a three year term loan. Borrowings are limited to 60%
of the appraised value of the properties which secure the line of
credit, totaling $39,450,000 for four properties at September 30,
1996. The Company utilizes the line of credit for general corporate
purposes and to fund investments on an interim basis. The balance
outstanding on the line of credit at September 30, 1996 was
$26,500,000.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY

Notes to Consolidated Financial Statements


NOTE 10 - SECURED SHORT-TERM FINANCING (CONTINUED)

The line of credit was modified in October 1996 for a 180 day period
to provide for an increase in the amount available to be borrowed
from 60% to 70% of the appraised value of the properties securing the
line of credit. In addition, during the modification period, the
interest rate was increased to LIBOR plus 1.875% for the first 90
days and LIBOR plus 2.125% for the remainder of the modification
period. Two properties were added as collateral for the line of
credit. The total amount available for borrowing under the terms of
the modification agreement is $50,000,000.

NOTE 11 - STOCK OPTION PLANS

The Company intends to purchase up to 500,000 shares of common stock
in open market and privately negotiated purchase transactions for
issuance to employees upon exercise of employee stock options. The
Company has repurchased 178,664 shares of common stock at an average
price of $20.72 per share as of September 30, 1996.

In October 1996, employees purchased 379,750 shares of common stock
at $20.75 per share upon exercise of stock options awarded under the
1996 Stock Award and Incentive Plan. In consideration for the
shares, the employees executed notes payable to the Company bearing
interest at 7.25%, due quarterly, maturing on October 1, 2006. The
notes are secured by the common stock purchased and are recourse to
the employees to the extent of 25% of the original principal amount
of the notes.

NOTE 12 - REGISTRATION STATEMENTS

In February 1996, the Company filed a registration statement with the
Securities and Exchange Commission relating to the resale of certain
shares of Class A Common Stock of the Company which may be issued in
exchange for OP Units which may be tendered for redemption by OP
Unitholders. The registration statement relates to OP Units issued
from inception through January 15, 1996 with the exception of the OP
Units held by executive officers of the Company. The registration
statement was declared effective by the Securities and Exchange
Commission in April 1996.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY

Notes to Consolidated Financial Statements


NOTE 12 - REGISTRATION STATEMENTS (CONTINUED)

In May 1996, the Company filed a registration statement relating to
the resale of the 126,264 shares of Class A Common Stock issued in
connection with the acquisition of the Sycamore Creek Apartments, a
registration statement relating to 1,000,000 shares of Class A Common
Stock to be issued under the Dividend Reinvestment and Share Purchase
Plan, a registration statement relating to 150,000 shares of Class A
Common Stock to be issued under The 1994 Stock Option Plan of
Apartment Investment and Management Company and a registration
statement relating to 500,000 shares of Class A Common Stock to be
issued under the Apartment Investment and Management Company 1996
Stock Award and Incentive Plan. The registration statements were
declared effective in May 1996.

In July 1996, the Company filed a registration statement relating to
the resale of the 372,688 shares of Class A Common Stock issued in
connection with the acquisition of the Somerset Village Apartments.
The registration statement was declared effective in August 1996.

NOTE 13 - SUBSEQUENT EVENTS

DIVIDEND DECLARED
On October 24, 1996, the Board of Directors declared a cash dividend
of $0.425 per share of Class A Common Stock for the quarter ended
September 30, 1996, payable on November 14, 1996 to stockholders of
record on November 7, 1996.

REGISTRATION STATEMENTS
In October 1996, the Company filed a registration statement relating
to the issuance of 500,000 shares of Class A common stock in
connection with the Apartment Investment and Management Company Non-
Qualified Employee Stock Option Plan. The registration statement was
declared effective in October 1996.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

OVERVIEW

The Company is a real estate investment trust which holds a geographically
diversified portfolio of apartments, primarily serving the middle market. As
of September 30, 1996, the Company owned 56 multifamily apartment properties
containing 14,585 apartment units. In addition to its owned properties, AIMCO
managed 2,815 apartment units in 13 properties for affiliates and 19,785
apartment units in 144 properties for nearly 100 third party-owners, bringing
the total managed portfolio to 213 multifamily apartment properties containing
37,185 apartment units located in the Southeastern, Southcentral and
Southwestern areas of the United States.

The following discussion and analysis of the results of operations and
financial condition of the Company should be read in conjunction with the
Consolidated Financial Statements and notes thereto.

RESULTS OF OPERATIONS

COMPARISON OF THE NINE MONTHS ENDED SEPTEMBER 30, 1996 TO THE NINE MONTHS
ENDED SEPTEMBER 30, 1995

The Company recognized net income of $9,351,000 for the nine months ended
September 30, 1996 allocable to the Class A common stockholders. For the nine
months ended September 30, 1995, the Company recognized net income of
$11,460,000, of which $5,169,000 was allocable to the holder of the Convertible
Preferred Stock and $6,291,000 was allocable to the Class A common
stockholders. The increase in net income allocable to the Class A Common
Stockholders in 1996 was primarily the result of the acquisition of twelve
additional properties from December 1995 to May 1996 offset by increased
interest expense associated with debt which was financed in June and September
1995 and increased interest expense attributable to the refinancing of tax-
exempt bond financing completed in June 1996. These factors are discussed in
more detail in the following paragraphs.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

RENTAL PROPERTY OPERATIONS

Rental and other property revenues from the Company's apartment properties
totaled $70,392,000 for the nine months ended September 30, 1996 consisting of
$51,824,000 for the 42 "same store" properties, $3,363,000 for the four
properties sold in July 1996, $1,313,000 for three properties owned in 1995 and
1996 but for which operations are not comparable and $13,892,000 for the 12
properties acquired from December 1995 to May 1996. The rental and other
revenue for the nine months ended September 30, 1996 for the 42 "same store"
properties of $51,824,000 compared to $49,983,000 for the nine months ended
September 30, 1995, represents an increase of $1,841,000 or 3.7%. Average
monthly rent per occupied unit for these 42 properties at September 30, 1996
and 1995 was $547 and $525, respectively, an increase of 4.2%. Weighted
average physical occupancy for the 42 properties increased from 94.3% at
September 30, 1995 to 95.6% at September 30, 1996, a 1.4% increase.

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 and taxes and insurance
totaled $27,111,000 for the nine months ended September 30, 1996, consisting of
$19,698,000 for the 42 "same store" properties, $1,789,000 for the four sold
properties, $662,000 for the three non-comparable properties and $4,962,000
for the 12 properties acquired from December 1995 to May 1996. Operating
expenses for the 42 properties of $19,698,000 for the nine months ended
September 30, 1996, compared to $19,303,000 for the same period in 1995,
reflecting an increase of $395,000, or 2.0%, is due primarily to increases in
marketing, utilities and real estate taxes partially offset by a decrease in
payroll expense and insurance costs due to lower premiums.

Owned property management expenses, representing the costs of managing the
Company's properties, totaled $1,999,000 for the nine months ended September
30, 1996, consisting of $1,425,000 for the 42 "same store" properties, $127,000
for the four sold properties, $31,000 for the three non-comparable properties
and $416,000 for the properties purchased from December 1995 to May 1996. The
owned property management expenses for the nine months ended September 30, 1995
totaled $1,707,000, consisting of $1,502,000 for the 42 "same store"
properties, $173,000 for the sold properties and $32,000 for the three non-
comparable properties.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

PROPERTY MANAGEMENT

The Company's share of income from the service company business was $1,042,000
for the nine months ended September 30, 1996 compared to $2,021,000 for the
nine months ended September 30, 1995. Management fees and other income totaled
$5,442,000 for the nine months ended September 30, 1996 compared to $5,980,000
for the nine months ended September 30, 1995, reflecting a decrease of
$538,000, or 9.0%. Management and other expenses totaled $3,449,000 for the
nine months ended September 30, 1996 compared to $3,518,000 for the nine months
ended September 30, 1995, reflecting a decrease of $69,000, or 2.0%. Each
major source of revenue and expense before amortization of management company
goodwill, corporate overhead allocations, depreciation and amortization and
minority interest are described below.

NINE MONTHS NINE MONTHS
ENDED ENDED
SEPTEMBER 30, SEPTEMBER 30,
1996 1995
---- ----
Properties managed for third parties and
affiliates
Management fees and other income $ 3,227,000 $ 3,517,000
Management and other expenses (2,848,000) (2,562,000)
----------- ------------
379,000 955,000
----------- ------------
Commercial asset management
Management and other income 810,000 1,188,000
Management and other expenses (278,000) (428,000)
----------- ------------
532,000 760,000
----------- ------------
Reinsurance operations
Revenues 1,056,000 787,000
Expenses (37,000) (285,000)
----------- ------------
1,019,000 502,000
----------- ------------
Other
Revenues 349,000 488,000
Expenses (286,000) (243,000)
----------- ------------
63,000 245,000
----------- ------------

$ 1,993,000 $ 2,462,000
----------- ------------
----------- ------------
APARTMENT INVESTMENT AND MANAGEMENT COMPANY

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

Net income from the management of properties for third parties and affiliates
was $379,000 for the nine months ended September 30, 1996, compared to
$955,000 for the nine months ended September 30, 1995, a decrease of
$576,000, or 60.3%. The decrease in net income is due to a decrease in
management fees and other income of $290,000, or 8.2% due to the acquisition
by the Company during the period from December 1995 to May 1996 of seven
properties previously managed for third parties and affiliates. Management
and other expenses increased by $286,000, or 11.2% due to increased payroll
costs partially offset by an increase of $292,000 in the allocation of
management costs to the Company's owned properties.

Net income from commercial asset management was $532,000 for the nine months
ended September 30, 1996 compared to $760,000 for the same period in 1995, a
decrease of $228,000, or 30.0% as a result of a reduction in the number of
commercial properties under management. The decline in revenues of $378,000,
or 31.8% from commercial asset management was partially offset by a decrease
in related management and other expenses of $150,000, or 35.0%, primarily
due to a reduction in personnel.

Net income from the reinsurance operations increased by $517,000, or 103.0%
due to increased premiums collected from a larger work force, improved loss
experience and the closure of claims for less than the amounts previously
reserved.

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative expenses totaled $943,000 for the nine months
ended September 30, 1996 compared to $1,709,000 for the same period in 1995.
The amount presented for the nine months in 1996 included $925,000 for
payroll, overhead and other costs associated with operating a public company
and $461,000 for payroll and other costs incurred in the development of new
business offset by a corporate overhead allocation of $443,000 to the service
company business. The amount presented for the nine months in 1995 included
$1,112,000 for payroll, overhead and other costs associated with operating a
public company, and $597,000 for payroll and other costs incurred in the
development of new business. The decrease in general and administrative
expenses of $766,000, or 44.8% in 1996 is attributable to fewer personnel, a
decrease in state income taxes and the allocation of corporate overhead to
the service companies partially offset by an increase in professional fees.
No corporate overhead allocation was recorded for the nine months ended
September 30, 1995.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

INTEREST EXPENSE

Interest expense totaled $16,775,000 for the nine months ended September 30,
1996 compared to $8,391,000 for the nine months ended September 30, 1995.
Interest expense, which includes amortization of deferred financing costs,
increased by $8,384,000, or 100.0% in 1996. The increase consists primarily
of $8,003,000 in interest expense on secured notes payable due to financings
completed in June 1995 and September 1995 and borrowings made in connection
with properties purchased from December to May 1996. Interest expense on
the secured tax-exempt bond financing increased by $646,000 or 22.9% due to
the increase in interest rate on the $48,140,000 tax-exempt bonds refinanced
in June 1996. The increase in interest rate was due to a change from an
all-in floating rate of approximately 6.0% to a 20 year, fully amortizing,
all-in fixed rate of 7.2%. In addition, interest on secured tax-exempt bonds
increased due to the borrowing of $9,870,000 in June 1996 which was used to
paydown the balance on the Company's line of credit. Interest expense,
amortization of deferred financing costs and unused commitment fees on the
Credit Facility was $861,000 for the nine months ended September 30, 1996
compared to $1,125,000 for the nine months ended September 30, 1995, a
decrease of $264,000, or 23.5% as a result of lower amounts outstanding under
the Credit Facility in 1996.


COMPARISON OF THE THREE MONTHS ENDED SEPTEMBER 30, 1996 TO THE THREE MONTHS
ENDED SEPTEMBER 30, 1995

The Company recognized net income of $3,396,000 for the three months ended
September 30, 1996 allocable to the Class A common stockholders. For the
three months ended September 30, 1995, the Company recognized net income of
$3,510,000, of which $1,497,000 was allocable to the holder of the
Convertible Preferred Stock and $2,013,000 was allocable to the Class A
common stockholders. The increase in net income allocable to the Class A
Common Stockholders in 1996 was primarily the result of the acquisition of
twelve additional properties during the period from December 1995 to May 1996
offset by increased interest expense associated with debt which was financed
in June and September 1995 and the refinancing of the tax-exempt bond
financing in June 1996. These factors are discussed in more detail in the
following paragraphs.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

RENTAL PROPERTY OPERATIONS

Rental and other property revenues from the Company's apartment properties
totaled $24,140,000 for the three months ended September 30, 1996, consisting
of $17,572,000 for the 42 "same store" properties, $488,000 for the four
properties sold in July 1996, $524,000 for the three non-comparable
properties and $5,556,000 for the 12 properties acquired from December 1995
to May 1996. Rental and other income for the 42 "same store" properties of
$17,572,000 for the three months ended September 30, 1996 compared to
$16,768,000 for the three months ended September 30, 1995, represents an
increase of $804,000, or 4.8%. The increase in Rental and other income for
the three months ended September 30, 1996 is due primarily to increases in
rental rates and occupancy.

Operating expenses totaled $8,960,000 for the three months ended September
30, 1996, consisting of $6,648,000 for the 42 "same store" properties,
$230,000 for the four sold properties, $254,000 for the two non-comparable
properties and $1,828,000 for the 12 properties acquired from December 1995
to May 1996. Operating expenses for the "same store" properties of $6,648,000
for the three months ended September 30, 1996, compared to $6,822,000 for the
same period in 1995, reflects a decrease of $174,000, or 2.6%. The decrease
results from lower payroll costs, reductions in real estate tax expense due
to successful tax appeals, reduced insurance costs due to reduced premiums
partially offset by increased utility and marketing costs.

Owned property management expenses totaled $658,000 for the three months
ended September 30, 1996, consisting of $475,000 for the 42 "same store"
properties, $18,000 for the sold properties, $10,000 for the non-comparable
properties and $155,000 for the properties purchased from December 1995 to
May 1996. The owned property management expenses for the three months ended
September 30, 1995 totaled $569,000, consisting of $501,000 for the 42 "same
store' properties, $57,000 for the sold properties and $11,000 for the three
non-comparable properties.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

PROPERTY MANAGEMENT

The Company's share of income from the service company business was $401,000
for the three months ended September 30, 1996 compared to $979,000 for the
three months ended September 30, 1995. Management fees and other income
totaled $1,717,000 for the three months ended September 30, 1996 compared to
$2,163,000 for the three months ended September 30, 1995, reflecting a
decrease of $446,000, or 20.6%. Management and other expenses totaled
$990,000 for the three months ended September 30, 1996 compared to $1,017,000
for the three months ended September 30, 1995, reflecting a decrease of
$27,000, or 2.7%. Each major source of revenue and expense before
amortization of management company goodwill, corporate overhead allocations,
depreciation and amortization and minority interest are described below.

THREE MONTHS THREE MONTHS
ENDED ENDED
SEPTEMBER 30, SEPTEMBER 30,
1996 1995
---- ----


Properties managed for third parties
and affiliates
Management fees and other income $1,071,000 $1,243,000
Management and other expenses (887,000) (715,000)
---------- ----------
184,000 528,000
---------- ----------
Commercial asset management
Management and other income 215,000 387,000
Management and other expenses (72,000) (143,000)
---------- ----------
143,000 244,000
---------- ----------
Reinsurance operations
Revenues 285,000 261,000
Expenses 42,000 (55,000)
---------- ----------
327,000 206,000
---------- ----------
Other
Revenues 146,000 272,000
Expenses (73,000) (104,000)
---------- ----------
73,000 168,000
---------- ----------

$727,000 $1,146,000
---------- ----------
---------- ----------
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

Net income from the management of properties for third parties and affiliates
was $184,000 for the three months ended September 30, 1996, compared to
$528,000 for the three months ended September 30, 1995, a decrease of $344,000,
or 65.2%. The decrease in net income is primarily due to the acquisition by
the Company of seven properties previously managed for third parties and
affiliates. In addition, management and other expenses increased due to higher
payroll costs partially offset by an increase in the allocation of management
costs to the Company's owned properties.

Net income from commercial asset management was $143,000 for the three months
ended September 30, 1996 compared to $244,000 for the same period in 1995, a
decrease of $101,000, or 41.4% as a result of a reduction in the number of
commercial properties under management. The decline in revenues of $172,000,
or 44.4% from commercial asset management was partially offset by a decrease in
related management and other expenses of $71,000, or 49.6%, primarily due to
a reduction in personnel.

Net income from the reinsurance operations increased by $121,000, or 58.7% due
to increased premiums collected from a larger work force and improved loss
experience and the closure of claims for less than the amounts previously
reserved, resulting in a reversal of reserves recorded in previous periods.

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative expenses totaled $394,000 for the three months ended
September 30, 1996 compared to $612,000 for the same period in 1995. The
amount presented for the three months in 1996 included $364,000 for payroll,
overhead and other costs associated with operating a public company and
$177,000 for payroll and other costs incurred in the development of new
business offset by a corporate overhead allocation of $147,000 to the service
company business. The amount presented for the three months in 1995 included
$417,000 for payroll, overhead and other costs associated with operating a
public company, and $195,000 for payroll and other costs incurred in the
development of new business. The decrease in general and administrative
expenses of $218,000, or 35.6% in 1996 is attributable to fewer personnel, a
decrease in state income taxes and the allocation of corporate overhead to the
service companies offset by an increase in professional fees. No allocation of
corporate overhead was recorded for the three months ended September 30, 1995.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

INTEREST EXPENSE

Interest expense totaled $5,850,000 for the three months ended September 30,
1996 compared to $3,078,000 for the three months ended September 30, 1995.
Interest expense, which includes amortization of deferred financing costs and
unused commitment fees associated with the Company's Credit Facility,
increased by $2,772,000, or 90.1% in 1996. The increase was due primarily to
increased interest expense on secured notes payable from financings completed
in June 1995 and September 1995, borrowings made in connection with
properties purchased from December to May 1996 and increased interest expense
on the tax-exempt bond financing which was completed in June 1996.

LIQUIDITY AND CAPITAL RESOURCES

The Company's principal demands for liquidity include normal operating
activities, payments of principal and interest on outstanding debt, capital
improvements, acquisitions of or investments in properties, dividends paid to
its stockholders and distributions paid to minority limited partners in the
Operating Partnership. The Company considers its cash provided by operating
activities to be adequate to meet normal operating requirements, principal
and interest payments on outstanding debt, dividends to stockholders and
distributions to minority limited partners. In the nine months ended
September 30, 1996, $4,008,000 in capital replacements, $3,681,000 in initial
capital expenditures and $276,000 in capital enhancements were spent. In
addition, in the nine months ended September 30, 1996, the Company incurred
$6,199,000 in costs related to the construction and renovation of three
properties. These expenditures were funded by borrowings under the Credit
Facility, working capital reserves and net cash provided by operating
activities. The Company expects to incur an additional $967,000 in capital
replacements (including $264,000 of remaining unspent reserves for capital
replacements) during the balance of 1996 and $300 per apartment unit for
properties owned in 1997. Initial capital expenditures of $4,445,000 are
expected to be incurred during the next twelve months, which will be funded
by cash from operating activities and borrowings under the Credit Facility.
In addition, the Company expects to incur $1,800,000 to $2,000,000 during
1996 and 1997 in capital enhancements for cable television equipment at
certain properties owned by the company. Cable services will be provided to
residents in connection with an agreement entered into by the Company with a
cable television provider.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

The Company plans to fund the purchase of the general and limited partnership
interests, real estate and related assets expected to close in the fourth
quarter of 1996 with borrowings under the Credit Facility, the issuance of OP
units and secured short-term borrowings.

On August 13, 1996, the Company increased its revolving line of credit with
Bank of America NT&SA to $50 million from $40 million, reduced its interest
rate to LIBOR plus 1.625% from LIBOR plus 1.75% and reduced its unused
commitment fee to 0.125% from 0.375%. The revolving line of credit has an
initial term of two years and, subject to certain customary conditions, the
outstanding balance may be converted to a three year term loan. The Company
utilizes the line of credit for general corporate purposes and to fund
investments on an interim basis. The line of credit was modified in October
1996 for a 180 day period to provide for an increase in the amount available
to be borrowed from 60% to 70% of the value of the properties securing the
line of credit resulting in total available borrowings of $50,000,000. In
addition, during the modification period, the interest rate was increased to
LIBOR plus 1.875% for the first 90 days and LIBOR plus 2.125% for the
remainder of the modification period.

The Company expects to meet its long-term liquidity requirements, such as
refinancing debt and property acquisitions, through long-term borrowings,
both secured and unsecured, the issuance of debt, Operating Partnership units
or equity securities and cash generated from operations. On October 18, 1995,
the Company filed a shelf registration statement with the Securities and
Exchange Commission with respect to an aggregate of $200 million of debt and
equity securities. The amount remaining under the shelf registration is
$148.2 million.

As of September 30, 1996, the Company had outstanding indebtedness totaling
$304.8 million including $176.6 million of secured notes payable, $75.8
million of secured tax-exempt debt, a secured two-year floating rate bridge
loan of $25.8 million, and $26.5 million outstanding under its Credit
Facility. The Company's outstanding debt is secured by substantially all of
the properties owned by the Company. The weighted average interest rate on
the Company's long-term outstanding debt was 7.7% with a weighted average
maturity of 12 years.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

CONTINGENCIES

The Company filed a request with the IRS for a private letter ruling
regarding the characterization of certain advances paid in 1994 and 1995 to
the service company business subsidiaries with respect to property management
services provided to properties managed by the Company for third parties and
affiliates. In October 1996, the IRS ruled that such amounts are not
includable in gross income for purposes of the REIT qualification tests for
the Company's 1994 and 1995 taxable years.

Certain of the Company's properties are, and some of the properties managed
by the Company for others may be, located on or near properties that have
contained underground storage tanks or on which activities have occurred
which could have released hazardous substances into the soil or groundwater.
There can be no assurances that such hazardous substances have not been
released or have not migrated, or in the future will not be released or will
not migrate onto the properties. 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 remediation of the landfill gas is
now substantially complete. The environmental authorities have preliminarily
approved the methane gas remediation efforts. Final approval of the site and
the remediation process is contingent upon the results of continued methane
gas monitors to confirm the effectiveness of the remediation efforts. Should
further actionable levels of methane gas be detected, a proposed contingent
plan of passive methane gas venting may be implemented. The Company
believes the costs of such further limited action, if any, will not be
material. Testing has also been conducted on Montecito to determine whether,
and to what extent, groundwater has been impacted. Test reports have
indicated that the groundwater is not contaminated at actionable levels.
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

FUNDS FROM OPERATIONS AND CASH EARNED FOR SHAREHOLDERS

The Company measures its economic profitability based on Funds From Operations
("FFO") less a minimum annual provision for capital replacements of $300 per
apartment unit, which the Company defines as Cash Earned For Shareholders
("CEFS"). FFO represents income before minority interest and gain on sale of
real estate based on generally accepted accounting principles plus real estate
depreciation and amortization of management company goodwill less any preferred
stock dividend payments. FFO computations conform to the National Association
of Real Estate Investment Trusts' ("NAREIT") definition adjusted to add back
amortization of management company goodwill and deduct payment of dividends on
preferred stock.

FFO and CEFS do not represent cash generated from operating activities in
accordance with generally accepted accounting principles and therefore should
not be considered an alternative to net income as an indication of the
Company's performance or to net cash flows from operating activities as
determined by generally accepted accounting principles as a measure of
liquidity and is not necessarily indicative of cash available to fund cash
needs.

For the three and nine months ended September 30, 1996 and 1995, FFO and CEFS
are as follows (amounts in thousands):

<TABLE>
<CAPTION>

THREE MONTHS THREE MONTHS NINE MONTHS NINE MONTHS
ENDED ENDED ENDED ENDED
SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30,
1996 1995 1996 1995
---- ---- ---- ----
<S> <C> <C> <C> <C>

Net Income before gain on
disposition of property and
minority interest in
Operating Partnership $ 4,054 $ 3,909 $11,132 $12,688
Owned properties
depreciation 4,656 3,784 13,716 11,067
Amortization of management
company goodwill 114 111 344 307
Preferred stock dividend 0 (1,497) 0 (5,169)
------- ------- ------- -------
Funds From Operations 8,824 6,307 25,192 18,893
Capital Replacements (1,114) (938) (3,353) (2,815)
------- ------- ------- -------

Cash Earned For Shareholders $ 7,710 $ 5,369 $21,839 $16,078
------- ------- ------- -------
------- ------- ------- -------

Weighted average common
shares, common share
equivalents and OP Units
outstanding 15,035 11,546 14,517 11,493
------- ------- ------- -------
------- ------- ------- -------

</TABLE>
APARTMENT INVESTMENT AND MANAGEMENT COMPANY


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

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

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

Exhibit
Number Description
- ------- -----------

3.1 Restated Articles of Incorporation of the Company (incorporated by
reference from the Company's Annual Report on Form 10-K for fiscal
year 1995).

3.2 Bylaws of the Company (incorporated by reference from the Company's
Annual Report on Form 10-K for fiscal year 1995).

10.1 Credit Agreement, dated as of August 12, 1996, by and among AIMCO
Properties, L.P., the banks from time to time party to this
Agreement, Bank of America National Trust and Savings Association, as
one of the Banks, and Bank of America National Trust and Savings
Association, as Agent.

10.2 Promissory Note, dated as of August 12, 1996, by AIMCO Properties,
L.P., in favor of Bank of America National Trust and Savings
Association.

10.3 Payment Guaranty, dated as of August 12, 1996, by the Company, AIMCO-
GP, Inc., AIMCO-LP, Inc., AIMCO Holdings, L.P., AIMCO Holdings QRS,
Inc., AIMCO Somerset, Inc. and AIMCO/OTC QRS, Inc. in favor of Bank
of America National Trust and Savings Association, as the agent.

10.4 Credit Agreement (BRIDGE LOAN) entered into as of August 12, 1996,
among AIMCO Properties, L.P., the National Trust and Savings
Association and Bank of America National Trust and Savings Associa
tion, as Agent.

10.5 Promissory Note by AIMCO Properties, L.P. in favor of Bank of America
National Trust and Savings Association.

10.6 Payment Guaranty dated as of August 12, 1996, by the Company, AIMCO-
GP, Inc., AIMCO-LP, Inc., AIMCO Holdings, L.P., AIMCO Holdings QRS,
Inc., AIMCO Somerset, Inc. and AIMCO/OTC QRS, Inc., in favor of Bank
of America National Trust and Savings Association.

10.7 Acquisition Agreement, dated as of July 26, 1995, among the Company,
AIMCO Properties, L.P., AIMCO/PAM Properties, L.P., John W. English,
J.W. English Real Estate, Inc., J.W. English Development Co., J.W.
English Investments Co., J.W. English Management Co., Easton Falls
Partners, Ltd. and English Income Fund I, a Texas Limited
Partnership.
Exhibit
Number Description
- ------- -----------

10.8 Option Agreement, dated as of July 26, 1996, among AIMCO Properties,
L.P. and those parties listed on the signatures pages thereto.

27.1 Financial Data Schedule

(b) Reports on Form 8-K for the quarter ended September 30, 1996:

None





2
APARTMENT INVESTMENT AND MANAGEMENT COMPANY

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

REGISTRANT:

APARTMENT INVESTMENT AND
MANAGEMENT COMPANY



Date: November 13, 1996 /s/ LEEANN MOREIN
--------------------------
Leeann Morein
Senior Vice President and
Chief Financial Officer
(duly authorized officer and
principal financial officer)


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