AMERICAN INDUSTRIAL PROPERTIES REIT INC
10-Q, 1996-08-14
REAL ESTATE INVESTMENT TRUSTS
Previous: FIRST PRIORITY GROUP INC, 10QSB, 1996-08-14
Next: VMTGZ MORTGAGE INVESTORS LP II, 10QSB, 1996-08-14




        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 June 30, 1996

                               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 1-9016
                   ___________________________

               AMERICAN INDUSTRIAL PROPERTIES REIT
     (Exact name of registrant as specified in its charter)
                                
                                
                 Texas                        75-6335572
(State or other jurisdiction of           (I.R.S. Employer
incorporation or organization)            Identification No.)
                                          
  6220 North Beltline Road, Suite 205              
             Irving, Texas                    75063-2656
(Address of principal executive offices)      (Zip Code)


                         (214) 550-6053
      (Registrant's telephone number, including area code)

      Indicate by check mark whether the registrant (1) has filed
all  reports required to be filed by Section 13 or 15(d)  of  the
Securities  Exchange Act of 1934 during the preceding  12  months
(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 _____

     9,075,400 Shares of Beneficial Interest were outstanding as
of  August 9, 1996.
                                
                                
               American Industrial Properties REIT
                            Form 10-Q
               For the Quarter Ended June 30, 1996
                                
                                
                                
                              INDEX

                                                        Page

Part I - Financial Information

  Item 1.  Financial Statements

  Consolidated Statements of Operations for the quarter and six
  months ended June 30, 1996 and 1995                      3
  
  Consolidated Balance Sheets as of June 30, 1996 and December
  31, 1995                                                 4
  
  Consolidated Statements of Cash Flows for the six months ended
  June 30, 1996 and 1995                                   5
  
  Notes to Consolidated Financial Statements               6
  
  Item 2.  Management's Discussion and Analysis of Financial
  Condition and Results of Operations                      9
  
  
  Part II - Other Information
  
  Item 1.  Legal Proceedings                             12
  
  Item 3.  Defaults Upon Senior Securities               12
  
  Item 6.  Exhibits and Reports on Form 8-K              13
  
  
  Signatures                                             14


American Industrial Properties REIT
Consolidated Statements of Operations
(unaudited, in thousands except share and per share data)
<TABLE>
                                                    Quarter Ended               Six Months Ended
                                                   June 30,       June 30,     June 30,    June 30,
                                                       1996        1995         1996        1995
<S>                                                    <C>         <C>          <C>         <C>
REVENUES
Rents                                                    2,268       2,199        4,418       4,303
Tenant reimbursements                                      761         771        1,428       1,446
Interest income                                             52         123          139         190
                                                         3,081       3,093        5,985       5,939
REAL ESTATE EXPENSES
Property operating expenses:
Property taxes                                             366         364          742         701
Property management fees                                   111         108          217         215
Utilities                                                  110         104          217         218
General operating                                          191         162          421         339
Repairs and maintenance                                    116         105          165         224
Other property operating expenses                           73          74          145         134
Depreciation and amortization                              707         721        1,408       1,446
Interest on 8.8% notes payable                           1,029       1,057        2,349       2,039
Interest on mortgages payable                              403         444          811         923
Administrative expenses:
Trust administration
and overhead                                               333         295          890         777
Litigation and proxy costs                                 400         366          888         375
                                                         3,839       3,800        8,253       7,391
Loss from real estate operations                          (758)       (707)      (2,268)     (1,452)
Loss on sales of real estate                                 0           0            0        (191)
Extraordinary loss on
extinguishment of debt                                       0         (55)           0         (55)
Extraordinary gain on
forgiveness of debt                                      1,367           0        1,367           0
NET LOSS                                                   609        (762)        (901)     (1,698)


PER SHARE DATA
Loss from real estate operations                         (0.08)      (0.07)       (0.25)      (0.16)
Loss on sales of real estate                                 0           0            0       (0.02)
Extraordinary loss on
extinguishment of debt                                       0       (0.01)           0       (0.01)
Extraordinary gain on
forgiveness of debt                                       0.15           0         0.15           0
Net  Loss                                                 0.07       (0.08)       (0.10)      (0.19)
Distributions Paid                                           0           0         0.04           0
Number of shares outstanding                           9075400     9075400      9075400     9075400
</TABLE>

The accompanying notes are an integral part of these financial statements.


American Industrial Properties REIT
Consolidated Balance Sheets
(in thousands, except share and per share data)
<TABLE>

                                               June 30,      December 31,
                                                 1996            1995
                                            (unaudited)
<S>                                               <C>             <C>
ASSETS
Real estate:
Held for investment                               $ 97,536        $ 97,091
Held for sale                                        4,832           4,806
                                                   102,368         101,897
Accumulated depreciation                           (24,685)        (23,441)
Net real estate                                     77,683          78,456
Cash and cash equivalents:
Unrestricted                                         2,155           7,694
Restricted                                             807             659
Total cash and cash equivalents                      2,962           8,353
Other assets, net                                    2,513           2,573

Total Assets                                      $ 83,158        $ 89,382


LIABILITIES AND
SHAREHOLDERS' EQUITY
Liabilities:
8.8% notes payable                                $ 45,239        $ 45,239
Mortgage notes payable                              17,463          17,576
Accrued interest                                       517           5,178
Accounts payable, accrued
expenses and other liabilities                       1,443           1,620
Tenant security deposits                               512             521
Total Liabilities                                   65,174          70,134

Shareholders' Equity:
Shares of beneficial interest,
$0.10 par value authorized
10,000,000 Shares;
issued and outstanding
9,075,400 Shares                                       908             908
Additional paid-in capital                         124,605         124,605
Retained earnings (deficit)                       (107,529)       (106,265)
Total Shareholders' Equity                          17,984          19,248

Total Liabilities and
Shareholders' Equity                              $ 83,158        $ 89,382
</TABLE>


The accompanying notes are an integral part of these financial statements.


American Industrial Properties REIT
Consolidated Statements of Cash Flows
(unaudited, in thousands)
<TABLE>
                                                 Six Months Ended
                                                     June 30,
                                               1996            1995
<S>                                          <C>             <C>
CASH FLOWS FROM
OPERATING ACTIVITIES:
Net Loss                                   $   (901)       $ (1,698)
Adjustments to reconcile net
loss to net cash provided
by operating activities:
Depreciation and amortization                 1,408            1,446
Loss on sales of real estate                      0              191
Extraordinary loss on
extinguishment of debt                            0               55
Extraordinary gain on
forgiveness of debt                          (1,367)               0
Changes in operating assets
and liabilities:
Decrease 
in other assets                                  43               88
Decrease in
accounts payable, accrued
expenses and other
liabilities and tenant
security deposits                              (186)            (348)

Net Cash Used
In Operating Activities                      (1,003)            (266)

CASH FLOWS FROM
INVESTING ACTIVITIES:
Capitalized improvements
and leasing commissions                        (618)             (496)
Net proceeds from sales
of real estate                                    0             2,476

Net Cash (Used In) Provided
By Investing Activities                        (618)            1,980

CASH FLOWS FROM
FINANCING ACTIVITIES:
Distributions to shareholders                  (363)                0
Principal repayments on
mortgage notes payable                         (113)           (2,689)
Prepayment penalty on
extinguishment of debt                            0               (55)
Increase (decrease) in
accrued interest                             (3,294)            2,008

Net Cash Used In
Financing Activities                         (3,770)             (736)

Net (Decrease) Increase in Cash
and Cash Equivalents                         (5,391)              978

Cash and Cash Equivalents
at Beginning of Period                        8,353             7,521

Cash and Cash Equivalents
at End of Period                         $    2,962         $   8,499


Cash Paid for Interest                   $    6,454         $     954

</TABLE>
The accompanying notes are an integral part of these
financial statements.


               American Industrial Properties REIT
           Notes to Consolidated Financial Statements
                          June 30, 1996
                           (unaudited)


Note 1 - Basis of Presentation

     The   accompanying  consolidated  financial  statements  are
     presented  in accordance with the requirements of Form  10-Q
     and  consequently  do  not include all  of  the  disclosures
     required  by  generally  accepted accounting  principles  or
     those  contained in the Trust's Annual Report on Form  10-K.
     Accordingly, these financial statements should  be  read  in
     conjunction  with  the audited financial statements  of  the
     Trust for the year ended December 31, 1995, included in  the
     Trust's Annual Report on Form 10-K.

     The  financial information included herein has been prepared
     in   accordance   with  the  Trust's  customary   accounting
     practices  and  has  not been audited.  In  the  opinion  of
     management,   the   information   presented   reflects   all
     adjustments  necessary  for a fair presentation  of  interim
     results.  All such adjustments are of a normal and recurring
     nature.

     Certain amounts in prior year financial statements have been
     reclassified to conform with the current year presentation.

Note 2 - Significant Accounting Policies

     Principles  of  Consolidation.  The  consolidated  financial
     statements  of  the Trust include the accounts  of  American
     Industrial    Properties   REIT   and    its    wholly-owned
     subsidiaries.    Significant   intercompany   balances   and
     transactions have been eliminated in consolidation.

     Use  of  Estimates.  The preparation of financial statements
     in  conformity with generally accepted accounting principles
     requires  management to make estimates and assumptions  that
     affect the amounts reported in the financial statements  and
     accompanying notes.  Actual results may differ significantly
     from such estimates and assumptions.

     Real Estate.  The Trust carries its real estate at the lower
     of  depreciated cost or net realizable value.  In accordance
     with  Statement of Financial Accounting Standards  No.  121,
     Accounting for Impairment of Long-Lived Assets and for Long-
     Lived Assets to Be Disposed Of, the Trust records impairment
     losses  on long-lived assets used in operations when  events
     and circumstances indicate that the assets might be impaired
     and the undiscounted cash flows estimated to be generated by
     those assets are less than the related carrying amounts.  In
     addition, the Trust records impairment losses on assets held
     for  sale when the estimated sales proceeds, after estimated
     selling  costs,  is  less than the  carrying  value  of  the
     related  asset.  At June 30, 1996, fourteen properties  were
     classified  as  held  for investment and  one  property  was
     classified  as  held  for sale.  Should  unforeseen  factors
     cause  additional properties to be classified  as  held  for
     sale,  significant adjustments to reduce the net book  value
     of such properties could be required.

     Property improvements are capitalized while maintenance  and
     repairs are expensed as incurred.  Depreciation of buildings
     and capital improvements is computed using the straight-line
     method   over   forty   years.    Depreciation   of   tenant
     improvements is computed using the straight-line method over
     ten years.



               American Industrial Properties REIT
     Notes to Consolidated Financial Statements (continued)
                          June 30, 1996
                           (unaudited)
                                


     Other  Assets.  Other assets consists primarily of  deferred
     rent  receivable, prepaid leasing commissions and loan fees.
     Deferred  rent  receivable arises as  the  Trust  recognizes
     rental  income,  including  contractual  rent  increases  or
     delayed rent starts, on a straight-line basis over the lease
     term.   The  Trust has recorded deferred rent receivable  of
     $701,000  and  $810,000 at June 30, 1996  and  December  31,
     1995, respectively.  Leasing commissions are capitalized and
     amortized  on  a straight-line basis over the  life  of  the
     lease.   Loan fees are capitalized and amortized to interest
     expense  on a level yield basis over the term of the related
     loan.

     Income   Taxes.   The  Trust  operates  as  a  real   estate
     investment  trust ("REIT") for federal income tax  purposes.
     Under  the  REIT  provisions,  the  Trust  is  required   to
     distribute  95%  of REIT taxable income  and  is  allowed  a
     deduction for dividends paid during the year.  No provisions
     for  Federal income taxes have been required or recorded  to
     date.
                                
Note 3 - Zero Coupon Notes

     In  December 1993 and November 1994, the Trust partially in-
     substance defeased certain of its Zero Coupon Notes due 1997
     totaling $16,365,000 (face amount at maturity).  At June 30,
     1996,  the  accreted value of these Zero  Coupon  Notes  was
     $13,889,000.

Note 4 - Litigation
     
     MLI  Litigation.    On May 1, 1995, the  Trust  initiated  a
     lawsuit  against  the  holder of its  8.8%  unsecured  notes
     payable ("MLI"), alleging, among other things, that MLI  and
     others  had  engaged  in acts of bad faith  and  conspiracy.
     This  suit  was  subsequently  amended  to  name  additional
     defendants  and  to  specify damages.  Based  on  the  facts
     surrounding this lawsuit, the Trust elected not  to  make  a
     scheduled semi-annual interest payment on May 27, 1995.  MLI
     thereafter  declared  the entire principal  amount  due  and
     payable  and  began  accruing interest, effective  June  13,
     1995,  at  the  11.7%  default rate specified  in  the  Note
     Purchase Agreement.  The Trust entered into an agreement  on
     May  22, 1996 (the "Settlement Agreement") whereby the Trust
     settled this litigation and obtained an option to repay  the
     $45,239,000  principal amount due and owing on  these  notes
     for  $36,800,000 (the "Option Price").  The Trust also  paid
     $5,200,000   to   MLI  in  satisfaction  of  $6,567,000   in
     outstanding  accrued  and  unpaid interest  (which  included
     default rate interest of $1,095,000) through April 12, 1996,
     resulting in an extraordinary gain of $1,367,000.
     
     In order to achieve the discount on the principal balance of
     the  notes,  the  Trust will be required  to  pay  at  least
     $25,000,000 by November 23, 1996, to be applied pro rata  to
     the  outstanding principal balance of the notes and  dollar-
     for-dollar  to  the Option Price.  The Trust  must  pay  the
     remaining amount of the Option Price during extended  option
     periods  ending on March 31, 1997 or June 30, 1997,  subject
     to  the  payment  of additional principal  payments  in  the
     amount of $250,000 and $150,000, respectively (which will be
     applied pro rata to the outstanding principal balance of the
     notes but not the Option Price).  Interest also continues to
     accrue at the non-default rate of 8.8% per annum (and at the
     default rate upon an event of default), and monthly interest
     payments  beginning June 3, 1996 must be made  in  order  to
     receive the discount.  Although interest will accrue against
     the outstanding principal balance of the notes, the interest
     payments  will  be  calculated against the  balance  of  the
     Option  Price; the portion of the accrued interest which  is
     not  satisfied  by  the required monthly  payments  will  be
     deferred and due only upon an event of default and will  not
     be payable if the Trust performs its obligations pursuant to
     the Settlement Agreement.
                                
                                
                                
               American Industrial Properties REIT
     Notes to Consolidated Financial Statements (continued)
                          June 30, 1996
                           (unaudited)
     
     
     
     The notes remain fully matured, due and payable, subject  to
     a  moratorium  on  any  collection efforts  by  MLI  through
     November 23, 1996, with possible extensions through June 30,
     1997  as  described  above, as long  as  the  Trust  remains
     current  in  its obligations under the Settlement Agreement.
     If  the  Trust  is  unable to perform under  the  Settlement
     Agreement,  it  will  be  required to  pay  the  outstanding
     principal  balance  of  the notes  plus  the  8.8%  interest
     thereon,  net of interest payments paid on the Option  Price
     as described above.  If the Trust successfully completes the
     discounted  payment  of  the notes,  this  transaction  will
     result  in  a  total  gain  to the  Trust  of  approximately
     $9,806,000,  or $1.08 per share (comprised of  approximately
     $8,439,000  of  reduced principal payments and approximately
     $1,367,000 of accrued and unpaid interest).
     
     The  Settlement Agreement also provides that the notes  will
     now  be secured by liens on twelve of the Trust's properties
     and  by the Trust's interests in the partnerships which  own
     two  of  the Trust's other properties.  The Trust has agreed
     not to sell or encumber any of these properties or otherwise
     transfer its interests therein except in compliance with the
     Settlement Agreement, which requires application of  certain
     proceeds to the Trust's obligations to MLI.
     
     Although management believes that the payment of these notes
     at  a  discount can be achieved, there can be  no  assurance
     that  the  Trust will ultimately be able to pay  the  Option
     Price  required  under the Settlement Agreement  to  achieve
     this discount.
     
     Other  Litigation.   On January 8, 1996, the Trust  filed  a
     lawsuit  in federal court in Dallas, Texas against  a  major
     shareholder  of  the  Trust, alleging, among  other  things,
     violations of federal and state securities laws.  On January
     30,  1996,  the defendants filed a counterclaim against  the
     Trust, requesting that certain Bylaw amendments be stricken,
     that a receiver be appointed for the assets and business  of
     the  Trust and that the Trust recover certain funds from the
     Trust  Managers.   On  March  26,  1996,  the  United  State
     District Court for the Northern District of Texas denied the
     defendants'  motion  to appoint a receiver  for  the  Trust.
     This  counterclaim  was  joined  with  a  class  action  and
     derivative  complaint  against  the  Trust  and  its   Trust
     Managers filed by another shareholder on February 22,  1996.
     Although  management  believes these  suits  to  be  without
     merit,  no  assurance  can be given regarding  the  ultimate
     outcome of this litigation.
     
     

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

Results of Operations

     The table below provides a reconciliation of net loss, funds
from  operations  ("FFO")  and funds available  for  distribution
("FAD")  for the quarter and six months ended June 30,  1996  and
1995.   Management believes that the presentation of FFO and  FAD
will  enhance the reader's understanding of the Trust's financial
condition  as well as provide comparability to other real  estate
investment  trusts.  The determination of FFO  is  based  on  the
definition  adopted by the National Association  of  Real  Estate
Investment Trusts ("NAREIT") which is net income (loss)  computed
in  accordance  with  generally accepted  accounting  principles,
excluding  gains or losses from debt restructuring and  sales  of
property,  plus real estate related depreciation and amortization
and  after adjustments for unconsolidated partnerships and  joint
ventures.   In  addition,  NAREIT recommends  that  extraordinary
items   or   significant   non-recurring   items   that   distort
comparability should not be considered in arriving at  FFO.   FAD
is  generally  more  indicative of the Trust's  ability  to  make
distributions  as it includes the effect of the  Trust's  capital
expenditures.   Neither  FFO  or  FAD  should  be  considered  an
alternative  to  net  income  as  an  indicator  of  the  Trust's
operating  performance  or to cash flows  from  operations  as  a
measure of liquidity.
<TABLE>

                                                 (000)                    (000)
                                             Quarter Ended           Six Months Ended
                                                June 30,                 June 30,
<S>                                         <C>           <C>         <C>          <C>
                                               1996        1995          1996         1995
Net loss                                     $  609     $ (762)       $ (901)    $ (1,698)
Loss on sales of real estate                      -           -             -          191
Extraordinary loss - extinguishment of                                                    
debt                                              -          55             -           55
Extraordinary gain - forgiveness of debt    (1,367)           -       (1,367)            -
Real estate depreciation                        704         702         1,404        1,408
Default rate interest accrual                    42          62           369           62
Funds from operation ("FFO")                   (12)          57         (495)           18
Capitalized improvements and leasing                                                      
commissions                                   (424)       (336)         (618)        (496)
Funds available for distribution ("FAD")    $ (436)     $ (279)     $ (1,113)      $ (478)
</TABLE>


              Quarter Ended June 30, 1996 and 1995

     The Trust had a net income of $609,000 for the quarter ended
June  30,  1996 compared to a net loss of $762,000 for  the  same
quarter  in  1995.   This  change was primarily  related  to  the
extraordinary  gain  on  forgiveness of debt  in  the  amount  of
$1,367,000 in the second quarter of 1996.  This gain was recorded
upon   the   settlement  of  the  MLI  litigation  as  previously
discussed.  The Trust also had a decrease in interest income  due
to  the  $5.2  million paid to MLI in May 1996 in  settlement  of
accrued interest, thereby reducing the amount of interest earning
investments during 1996.

      The Trust's FFO, which excludes the effect of extraordinary
gains  or losses, decreased by $69,000 when comparing the quarter
ended  June  30,  1996  to the same quarter  in  1995.   This  is
attributable to the aforementioned decrease in interest income as
well  as a slight increase in general and administrative expenses
and an offsetting decrease in interest expense.  The increase  in
general  and  administrative expense  was  primarily  related  to
higher  professional fees and litigation costs while the decrease
in interest expense reflected the payoff of the Patapsco mortgage
in 1995.

      FAD  decreased  by  $157,000  due  to  these  same  factors
affecting  FFO  and the higher level of tenant  improvements  and
leasing  commissions in 1996.  These expenditures are  indicative
of the Trust's higher level of leasing activity during the second
quarter of 1996.


                                
             Six Months Ended June 30, 1996 and 1995
                                
      When  comparing the six months ended June 30, 1996  to  the
same  period  in  1995, the net loss of the Trust decreased  from
$1,698,000 in 1995 to $901,000 in 1996.  This resulted  primarily
from  the  previously discussed extraordinary gain on forgiveness
of debt of $1,367,000 recorded in the second quarter of 1996 as a
result of the settlement of the MLI litigation.  Also included in
these  amounts are a $513,000 increase in litigation, refinancing
and  proxy costs (primarily due to the costs of defending against
two  shareholder lawsuits filed in 1996), a $198,000 increase  in
interest  expense  (due  to the larger accrual  of  default  rate
interest  on the MLI notes in 1996 and an offsetting decrease  in
mortgage  interest as a result of the retirements of the Patapsco
and Quadrant mortgage loans in 1995), and a $113,000 increase  in
general  and  administrative expenses (primarily  resulting  from
higher  legal  fees in 1996, the addition of a Trust  Manager  in
March 1996 and a general increase in administrative expenses).

      The Trust's FFO, which excludes the effect of extraordinary
gains  or  losses, decreased by $513,000 when comparing  the  six
months  ended June 30, 1996 to the same period in 1995.  This  is
primarily   attributable  to  the  aforementioned   increase   in
litigation, refinancing and proxy costs.  The increase in general
and administrative expenses described above was largely offset by
the decrease in mortgage interest expense.

      FAD  decreased  by  $635,000  due  to  these  same  factors
affecting  FFO  and the higher level of tenant  improvements  and
leasing  commissions in 1996.  These expenditures are  indicative
of  the Trust's higher level of leasing activity in 1996.  During
the  first six months of 1996, the Trust executed 278,000  square
feet of new leases compared to 203,000 in 1995.

      The overall occupancy of the Trust's portfolio on June  30,
1996  was  93.9%.   On a same property basis,  overall  occupancy
decreased  to  93.6% at June 30, 1996 from 94.6% a year  earlier.
Also  on a same property basis, revenue and net operating  income
were  essentially unchanged when comparing the six  months  ended
June  30, 1996 to the same period in 1995.  These amounts reflect
slightly  higher operating expenses in 1996 and the write-off  of
certain receivables in 1996 due to tenant defaults.


Liquidity and Capital Resources

      On  May 22, 1996, the Trust entered into an agreement  (the
"Settlement Agreement") to repay the Trust's 8.8% unsecured notes
to  The  Manufacturers  Life Insurance Company  ("MLI")  and  The
Manufacturers  Life Insurance Company (U.S.A.) ("MLI-USA")  at  a
substantial  discount in connection with the  settlement  of  the
Trust's  litigation  with MLI, MLI- USA, and Fidelity  Management
and  Research  Company,  Fidelity  Galileo  Fund,  L.P.,  Belmont
Capital  Partners II, L.P., Fidelity Puritan Trust  and  Fidelity
Management Trust Co. (together, the "Fidelity Entities").

      Pursuant to the Settlement Agreement and related documents,
the  Trust has been granted the option to repay the approximately
$45,239,000  principal amount due and owing  on  its  outstanding
notes  for  $36,800,000 (the "Option Price").  As a condition  to
entering  the Settlement Agreement, the Trust paid $5,200,000  to
MLI  in  satisfaction  of $6,567,000 in outstanding  accrued  and
unpaid   interest  (which  included  default  rate  interest   of
$1,095,000)  through  April  12,  1996,  allowing  the  Trust  to
recognize  an  immediate gain of $1,367,000.  The  Trust  further
paid approximately $168,000 to MLI in satisfaction of accrued and
unpaid interest through May 1, 1996.


     In order to achieve the discount on the principal balance of
the notes, the Trust will be required to pay at least $25,000,000
to  MLI and MLI-USA by November 23, 1996, to be applied pro  rata
to the outstanding principal balance of the notes and dollar-for-
dollar  to  the  Option Price.  The Trust must pay the  remaining
amount  of the Option Price during extended option periods ending
on  March  31, 1997 or June 30, 1997, subject to the  payment  of
additional  principal  payments in the  amount  of  $250,000  and
$150,000,  respectively (which will be applied pro  rata  to  the
outstanding  principal balance of the notes but  not  the  Option
Price).   Interest  also continues to accrue at  the  non-default
rate of 8.8% per annum (and at the default rate upon an event  of
default),  and monthly interest payments beginning June  3,  1996
must be made in order to receive the discount.  Although interest
will  accrue  against the outstanding principal  balance  of  the
notes,  the  interest  payments will be  calculated  against  the
balance of the Option Price.  The portion of the accrued interest
which  is not satisfied by the required monthly payments will  be
deferred  and  due only upon an event of default;  such  interest
will  be  forgiven if the Trust performs its obligations pursuant
to the Settlement Agreement.

      The notes remain fully matured, due and payable, subject to
a moratorium on any collection efforts by MLI and MLI-USA through
November 23, 1996, with possible extensions through June 30, 1997
as  described above, as long as the Trust remains current in  its
obligations  under the Settlement Agreement.   If  the  Trust  is
unable  to  perform under the Settlement Agreement,  it  will  be
required  to pay the outstanding principal balance of  the  notes
plus the 8.8% interest thereon, net of interest payments paid  on
the  Option  Price as described above.  If the Trust successfully
completes  the discounted payment of the notes, this  transaction
will  result  in  a  total  gain to the  Trust  of  approximately
$9,806,000,  or  $1.08  per  share  (comprised  of  approximately
$8,439,000   of  reduced  principal  payments  and  approximately
$1,367,000 of accrued and unpaid interest).  The Trust will  also
recognize  a gain on the accrued interest which will be  forgiven
if  the  Trust  performs  its obligations  under  the  Settlement
Agreement (see above).

      In  addition,  the Settlement Agreement provides  that  the
notes  will  now  be secured by liens on twelve  of  the  Trust's
properties and by the Trust's interests in the partnerships which
own  two  other of the Trust's properties.  The Trust has  agreed
not  to  sell  or  encumber  any of its properties  or  otherwise
transfer  its  interests therein except in  compliance  with  the
Settlement  Agreement,  which  requires  application  of  certain
proceeds to the Trust's obligations to MLI and MLI-USA.

      The  Settlement Agreement also requires that the Trust  not
pay  distributions to shareholders until the Trust has  paid  the
Option  Price in full.  For this reason, the Trust Managers  have
determined that it is in the best interests of the Trust and  its
shareholders to suspend distributions to shareholders until  such
time  as the Option Price has been paid and the discount  on  the
notes  fully  achieved.  Any future distributions to shareholders
will be evaluated by the Trust Managers based on the liquidity of
the Trust, performance of the Trust's portfolio, cash flow of the
Trust and other circumstances existing upon payment of the Option
Price.

      The  Trust  believes it can raise the  funds  necessary  to
complete  the discounted payment of the MLI debt through property
financing  proceeds  and/or the sale of real  estate  properties.
However,  the  ultimate success of this transaction is  dependent
upon  the financial and real estate markets existing at the  time
of  such financing or property sales.   Accordingly, there can be
no  assurance that the Trust will ultimately be able to  pay  the
Option  Price  as  required  under the  Settlement  Agreement  to
achieve the discount on the notes.  Should the Trust be unable to
perform under the Settlement Agreement, the lender has the  right
to   immediately  begin  foreclosure  proceedings   against   the
collateral,  which constitutes substantially all of  the  Trust's
assets.

      The  initial  capitalization of the Trust in 1985  included
$179,698,000 (face amount at maturity) of Zero Coupon  Notes  due
1997.  Pursuant to the retirement of these Zero Coupon Notes, the
Trust  partially in-substance defeased certain Zero Coupon  Notes
in  December 1993 and November 1994.  At June 30, 1996, the  face
amount  at maturity and the accreted value of the defeased  Notes
were $16,365,000 and $13,889,000, respectively.

     At June 30, 1996, the Trust had $62,702,000 in mortgage debt
outstanding,  including  the MLI debt of  $45,239,000.   Of  this
amount,  $1,934,000 represented variable rate financing  (with  a
weighted   average  interest  rate  of  10.25%)  and  $60,768,000
represented  fixed  rate  financing   (with  a  weighted  average
interest rate of 8.75%).


                   PART II.  OTHER INFORMATION

Item 1.Legal Proceedings.

      The  Manufacturers Life Insurance Company.  As  more  fully
described  in Part I, Liquidity and Capital Resources, the  Trust
settled  its  litigation  with The Manufacturers  Life  Insurance
Company  ("MLI")  on May 22, 1996 and entered into  a  Settlement
Agreement with respect to payment of the MLI notes.

      Paul  O. Koether and Pure World, Inc.  On January 8,  1996,
the  Trust  filed  a lawsuit in federal court in  Dallas,  Texas,
against  Pure World, Inc. and Paul O. Koether.  The suit alleges,
among other things, violations under federal and state securities
law  for  material misrepresentations and omissions made  by  the
defendants  in  filings  made with the  Securities  and  Exchange
Commission including failure to disclose meetings  and  correspondence
between  the  defendants and representatives of MLI, the  Trust's
largest unsecured creditor, regarding the proposed purchase at  a
discount  of the Trust's unsecured notes held by MLI.  The  Trust
seeks  injunctive relief preventing future discussions  with  MLI
regarding  the  purchase of the Trust's unsecured notes,  further
attempts to gain control of the Trust by the defendants  and  any
further purchases of shares in the Trust by the defendants  until
proper  disclosures are made.  In addition,  the  Trust  seeks  a
declaratory judgment regarding enforcement of the share ownership
restrictions  contained  in  the Trust's  Bylaws  and  injunctive
relief  preventing the voting of shares accumulated in excess  of
the  share  ownership limitations contained in the  Bylaws.   The
Trust  also  seeks  recovery  of  distributions  paid  on  shares
accumulated in excess of these share ownership limitations.

      On  January  30,  1996,  the defendants  filed  an  answer,
counterclaims  and  a  third party complaint.   The  third  party
complaint was filed against the Trust Managers of the Trust.   In
their  counterclaim  and third party claims, the  defendants  are
requesting  that certain Bylaw amendments be stricken,  that  the
court  issue an injunction until an additional independent  Trust
Manager is appointed, that a receiver be appointed for the assets
and  business of the Trust, that the Trust recover certain  funds
from  the  Trust  Managers, and that the  defendants  recover  an
unspecified  amount of damages and attorneys'  fees.   The  Trust
filed  a  Motion  to Dismiss, which the court  granted  in  part,
requiring the defendants to replead their counterclaim.  On March
26,  1996,  the  court  denied Pure World's  motion  for  partial
summary judgment to appoint a receiver for the Trust.  The  court
ruled  that  the failure to elect new Trust Managers or  re-elect
the  current  Trust  Managers at the last two annual  shareholder
meetings  has  not  resulted  in a shareholder  deadlock  and  is
insufficient grounds for the appointment of a receiver.  Although
management believes these counterclaims and third party claims to
be  without  merit,  no  assurance can  be  given  regarding  the
ultimate outcome of this litigation and its financial effect upon
the Trust.

      Robert  Strougo.  On February 22, 1996, a class action  and
derivative  complaint was filed against the Trust and  its  Trust
Managers  by an alleged shareholder of the Trust, Robert Strougo.
The   suit   alleges,  among  other  claims,  interference   with
shareholders' franchise rights and breach of fiduciary  duty  and
seeks  recovery of unspecified damages and attorneys' fees.   The
court  has  since  granted the Trust's and  the  Trust  Managers'
motion to dismiss the class action claim, ruling that such  claim
was  improper.   This  suit was recently  consolidated  with  the
Trust's litigation described in "Paul O. Koether and Pure  World,
Inc."  above.   Although management believes that  this  suit  is
without  merit, no assurance can be given regarding the  ultimate
outcome  of  this  litigation and its financial effect  upon  the
Trust.

      The  costs  of pursuing the above-described litigation  and
defending  against the actions of the defendants are expected  to
be  significant and could adversely affect the Trust's  resources
and liquidity.


Item 3.Defaults Upon Senior Securities.

      As  more  fully described in Part I, Liquidity and  Capital
Resources,   the   Trust   settled  its   litigation   with   The
Manufacturers Life Insurance Company ("MLI") on May 22, 1996  and
entered  into a Settlement Agreement with respect to  payment  of
the MLI notes.


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

     (a)         Exhibits
     
            Exhibit No.                   Description
            27.1  (filed herewith)     Financial Data Schedule
     
     
     (b)    Reports on Form 8-K
     
     Current Report on Form 8-K dated June 5, 1996, reporting
       Item 5.
     
     
     
     

                           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.


                          AMERICAN INDUSTRIAL PROPERTIES REIT
                                      (Registrant)
                                
                                
Date:August 14, 1996          /s/     MARC A. SIMPSON
                                     Marc A. Simpson,
                 Vice President and Chief Financial Officer
              (principal accounting and financial officer)


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                           2,962
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                 2,513
<PP&E>                                         102,368
<DEPRECIATION>                                (24,685)
<TOTAL-ASSETS>                                  83,158
<CURRENT-LIABILITIES>                           65,174
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           908
<OTHER-SE>                                      17,076
<TOTAL-LIABILITY-AND-EQUITY>                    83,158
<SALES>                                              0
<TOTAL-REVENUES>                                 5,985
<CGS>                                                0
<TOTAL-COSTS>                                    5,093
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               3,160
<INCOME-PRETAX>                                (2,268)
<INCOME-TAX>                                   (2,268)
<INCOME-CONTINUING>                            (2,268)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  1,367
<CHANGES>                                            0
<NET-INCOME>                                     (901)
<EPS-PRIMARY>                                   (0.10)
<EPS-DILUTED>                                   (0.10)
        

</TABLE>


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